[ASIAFLE] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -81.46%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 84,906 60,486 40,369 19,257 80,083 62,063 42,061 59.79%
PBT 22,471 16,784 10,957 4,332 22,477 18,332 12,212 50.21%
Tax -5,711 -4,121 -3,093 -1,264 -5,933 -4,897 -3,498 38.69%
NP 16,760 12,663 7,864 3,068 16,544 13,435 8,714 54.71%
-
NP to SH 16,760 12,663 7,864 3,068 16,544 13,435 8,714 54.71%
-
Tax Rate 25.41% 24.55% 28.23% 29.18% 26.40% 26.71% 28.64% -
Total Cost 68,146 47,823 32,505 16,189 63,539 48,628 33,347 61.10%
-
Net Worth 106,208 102,984 104,853 100,110 96,567 93,665 88,566 12.88%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 106 2,667 - - - - - -
Div Payout % 0.64% 21.06% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 106,208 102,984 104,853 100,110 96,567 93,665 88,566 12.88%
NOSH 66,613 66,682 66,700 66,695 66,415 66,575 41,337 37.49%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 19.74% 20.94% 19.48% 15.93% 20.66% 21.65% 20.72% -
ROE 15.78% 12.30% 7.50% 3.06% 17.13% 14.34% 9.84% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 127.46 90.71 60.52 28.87 120.58 93.22 101.75 16.22%
EPS 25.16 18.99 11.79 4.60 24.91 20.18 21.08 12.53%
DPS 0.16 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5944 1.5444 1.572 1.501 1.454 1.4069 2.1425 -17.89%
Adjusted Per Share Value based on latest NOSH - 66,695
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 43.41 30.93 20.64 9.85 40.95 31.73 21.51 59.76%
EPS 8.57 6.47 4.02 1.57 8.46 6.87 4.46 54.62%
DPS 0.05 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5265 0.5361 0.5119 0.4937 0.4789 0.4528 12.88%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 28/02/02 26/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment