[ENG] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 9.91%
YoY- -53.81%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 54,918 29,198 167,820 136,450 95,624 48,119 239,126 -62.59%
PBT 1,486 2,307 16,216 12,894 11,645 4,684 40,171 -88.96%
Tax -1,486 -1,639 -2,251 -1,539 -1,314 -1,026 -9,154 -70.34%
NP 0 668 13,965 11,355 10,331 3,658 31,017 -
-
NP to SH -360 668 13,965 11,355 10,331 3,658 31,017 -
-
Tax Rate 100.00% 71.04% 13.88% 11.94% 11.28% 21.90% 22.79% -
Total Cost 54,918 28,530 153,855 125,095 85,293 44,461 208,109 -58.95%
-
Net Worth 130,500 121,910 115,572 122,038 120,021 115,359 110,949 11.46%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 130,500 121,910 115,572 122,038 120,021 115,359 110,949 11.46%
NOSH 89,999 83,499 80,258 80,077 53,390 53,014 53,111 42.27%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 2.29% 8.32% 8.32% 10.80% 7.60% 12.97% -
ROE -0.28% 0.55% 12.08% 9.30% 8.61% 3.17% 27.96% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.02 34.97 209.10 170.40 179.10 90.77 450.24 -73.71%
EPS -0.40 0.80 17.40 14.18 19.35 6.90 58.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.44 1.524 2.248 2.176 2.089 -21.65%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 48.54 25.81 148.33 120.60 84.52 42.53 211.35 -62.59%
EPS -0.32 0.59 12.34 10.04 9.13 3.23 27.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1534 1.0775 1.0215 1.0786 1.0608 1.0196 0.9806 11.46%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.90 3.68 3.24 2.55 4.82 4.92 5.90 -
P/RPS 4.75 10.52 1.55 1.50 2.69 5.42 1.31 136.57%
P/EPS -725.00 460.00 18.62 17.98 24.91 71.30 10.10 -
EY -0.14 0.22 5.37 5.56 4.01 1.40 9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.52 2.25 1.67 2.14 2.26 2.82 -20.52%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 30/05/02 28/02/02 23/11/01 23/08/01 31/05/01 27/02/01 -
Price 2.98 3.30 3.20 2.65 4.78 5.00 5.85 -
P/RPS 4.88 9.44 1.53 1.56 2.67 5.51 1.30 142.12%
P/EPS -745.00 412.50 18.39 18.69 24.70 72.46 10.02 -
EY -0.13 0.24 5.44 5.35 4.05 1.38 9.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.26 2.22 1.74 2.13 2.30 2.80 -18.54%

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