[ENG] QoQ Cumulative Quarter Result on 30-Jun-2000 [#2]

Announcement Date
22-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 140.62%
YoY- -6.14%
Quarter Report
View:
Show?
Cumulative Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 48,119 239,126 180,337 119,895 57,192 185,983 135,996 1.05%
PBT 4,684 40,171 30,872 19,462 7,498 32,061 26,354 1.76%
Tax -1,026 -9,154 -6,291 -3,492 -861 -6,321 -5,466 1.71%
NP 3,658 31,017 24,581 15,970 6,637 25,740 20,888 1.78%
-
NP to SH 3,658 31,017 24,581 15,970 6,637 25,740 20,888 1.78%
-
Tax Rate 21.90% 22.79% 20.38% 17.94% 11.48% 19.72% 20.74% -
Total Cost 44,461 208,109 155,756 103,925 50,555 160,243 115,108 0.96%
-
Net Worth 115,359 110,949 108,198 107,846 98,933 83,262 93,054 -0.21%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 115,359 110,949 108,198 107,846 98,933 83,262 93,054 -0.21%
NOSH 53,014 53,111 53,090 52,840 52,624 47,606 28,970 -0.61%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 7.60% 12.97% 13.63% 13.32% 11.60% 13.84% 15.36% -
ROE 3.17% 27.96% 22.72% 14.81% 6.71% 30.91% 22.45% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 90.77 450.24 339.68 226.90 108.68 390.67 469.42 1.68%
EPS 6.90 58.40 46.30 30.20 12.60 54.10 72.10 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.176 2.089 2.038 2.041 1.88 1.749 3.212 0.39%
Adjusted Per Share Value based on latest NOSH - 53,000
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 42.53 211.35 159.39 105.97 50.55 164.38 120.20 1.05%
EPS 3.23 27.41 21.73 14.11 5.87 22.75 18.46 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.9806 0.9563 0.9532 0.8744 0.7359 0.8225 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 4.92 5.90 8.50 11.30 15.00 0.00 0.00 -
P/RPS 5.42 1.31 2.50 4.98 13.80 0.00 0.00 -100.00%
P/EPS 71.30 10.10 18.36 37.39 118.93 0.00 0.00 -100.00%
EY 1.40 9.90 5.45 2.67 0.84 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.82 4.17 5.54 7.98 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 31/05/01 27/02/01 14/11/00 22/08/00 30/05/00 14/04/00 24/11/99 -
Price 5.00 5.85 7.80 9.50 11.70 13.20 0.00 -
P/RPS 5.51 1.30 2.30 4.19 10.77 3.38 0.00 -100.00%
P/EPS 72.46 10.02 16.85 31.43 92.77 24.41 0.00 -100.00%
EY 1.38 9.98 5.94 3.18 1.08 4.10 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.80 3.83 4.65 6.22 7.55 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