[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-1999 [#1]

Announcement Date
27-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ- -89.93%
YoY- 159.1%
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 96,588 73,590 47,150 19,571 79,748 0 32,966 -1.08%
PBT 9,209 6,331 3,204 649 3,757 0 2,486 -1.31%
Tax -2,927 -2,089 -1,057 -214 562 0 0 -100.00%
NP 6,282 4,242 2,147 435 4,319 0 2,486 -0.93%
-
NP to SH 6,282 4,242 2,147 435 4,319 0 2,486 -0.93%
-
Tax Rate 31.78% 33.00% 32.99% 32.97% -14.96% - 0.00% -
Total Cost 90,306 69,348 45,003 19,136 75,429 0 30,480 -1.09%
-
Net Worth 46,813 45,871 43,405 41,678 40,408 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div 1,026 - - - - - - -100.00%
Div Payout % 16.33% - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 46,813 45,871 43,405 41,678 40,408 0 0 -100.00%
NOSH 20,520 20,642 20,408 20,422 20,023 19,999 19,999 -0.02%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 6.50% 5.76% 4.55% 2.22% 5.42% 0.00% 7.54% -
ROE 13.42% 9.25% 4.95% 1.04% 10.69% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 470.69 356.50 231.03 95.83 398.28 0.00 164.83 -1.05%
EPS 20.30 20.55 10.52 2.13 21.57 0.00 12.43 -0.49%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.2813 2.2222 2.1268 2.0408 2.0181 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,422
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 41.52 31.63 20.27 8.41 34.28 0.00 14.17 -1.08%
EPS 2.70 1.82 0.92 0.19 1.86 0.00 1.07 -0.93%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2012 0.1972 0.1866 0.1791 0.1737 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.30 3.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.87 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.51 15.09 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.31 6.63 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.40 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 29/05/00 29/02/00 27/11/99 - - - -
Price 2.26 2.78 2.73 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.78 1.18 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.38 13.53 25.95 0.00 0.00 0.00 0.00 -100.00%
EY 13.55 7.39 3.85 0.00 0.00 0.00 0.00 -100.00%
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.99 1.25 1.28 0.00 0.00 0.00 0.00 -100.00%

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