[ENG] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Announcement Date
14-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 23.23%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 180,337 119,895 57,192 185,983 135,996 99,678 -0.59%
PBT 30,872 19,462 7,498 32,061 26,354 20,168 -0.42%
Tax -6,291 -3,492 -861 -6,321 -5,466 -3,153 -0.69%
NP 24,581 15,970 6,637 25,740 20,888 17,015 -0.37%
-
NP to SH 24,581 15,970 6,637 25,740 20,888 17,015 -0.37%
-
Tax Rate 20.38% 17.94% 11.48% 19.72% 20.74% 15.63% -
Total Cost 155,756 103,925 50,555 160,243 115,108 82,663 -0.63%
-
Net Worth 108,198 107,846 98,933 83,262 93,054 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 108,198 107,846 98,933 83,262 93,054 0 -100.00%
NOSH 53,090 52,840 52,624 47,606 28,970 46,111 -0.14%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 13.63% 13.32% 11.60% 13.84% 15.36% 17.07% -
ROE 22.72% 14.81% 6.71% 30.91% 22.45% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 339.68 226.90 108.68 390.67 469.42 216.17 -0.45%
EPS 46.30 30.20 12.60 54.10 72.10 36.90 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.038 2.041 1.88 1.749 3.212 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 47,692
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 159.39 105.97 50.55 164.38 120.20 88.10 -0.59%
EPS 21.73 14.11 5.87 22.75 18.46 15.04 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9563 0.9532 0.8744 0.7359 0.8225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 8.50 11.30 15.00 0.00 0.00 0.00 -
P/RPS 2.50 4.98 13.80 0.00 0.00 0.00 -100.00%
P/EPS 18.36 37.39 118.93 0.00 0.00 0.00 -100.00%
EY 5.45 2.67 0.84 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.54 7.98 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 14/11/00 22/08/00 30/05/00 14/04/00 24/11/99 - -
Price 7.80 9.50 11.70 13.20 0.00 0.00 -
P/RPS 2.30 4.19 10.77 3.38 0.00 0.00 -100.00%
P/EPS 16.85 31.43 92.77 24.41 0.00 0.00 -100.00%
EY 5.94 3.18 1.08 4.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.65 6.22 7.55 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