[ENG] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
30-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -74.22%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 239,126 180,337 119,895 57,192 185,983 135,996 99,678 -0.88%
PBT 40,171 30,872 19,462 7,498 32,061 26,354 20,168 -0.69%
Tax -9,154 -6,291 -3,492 -861 -6,321 -5,466 -3,153 -1.07%
NP 31,017 24,581 15,970 6,637 25,740 20,888 17,015 -0.60%
-
NP to SH 31,017 24,581 15,970 6,637 25,740 20,888 17,015 -0.60%
-
Tax Rate 22.79% 20.38% 17.94% 11.48% 19.72% 20.74% 15.63% -
Total Cost 208,109 155,756 103,925 50,555 160,243 115,108 82,663 -0.93%
-
Net Worth 110,949 108,198 107,846 98,933 83,262 93,054 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 110,949 108,198 107,846 98,933 83,262 93,054 0 -100.00%
NOSH 53,111 53,090 52,840 52,624 47,606 28,970 46,111 -0.14%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 12.97% 13.63% 13.32% 11.60% 13.84% 15.36% 17.07% -
ROE 27.96% 22.72% 14.81% 6.71% 30.91% 22.45% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 450.24 339.68 226.90 108.68 390.67 469.42 216.17 -0.74%
EPS 58.40 46.30 30.20 12.60 54.10 72.10 36.90 -0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.089 2.038 2.041 1.88 1.749 3.212 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 52,624
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 211.35 159.39 105.97 50.55 164.38 120.20 88.10 -0.88%
EPS 27.41 21.73 14.11 5.87 22.75 18.46 15.04 -0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9806 0.9563 0.9532 0.8744 0.7359 0.8225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 5.90 8.50 11.30 15.00 0.00 0.00 0.00 -
P/RPS 1.31 2.50 4.98 13.80 0.00 0.00 0.00 -100.00%
P/EPS 10.10 18.36 37.39 118.93 0.00 0.00 0.00 -100.00%
EY 9.90 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 0.00 -
P/NAPS 2.82 4.17 5.54 7.98 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 27/02/01 14/11/00 22/08/00 30/05/00 14/04/00 24/11/99 - -
Price 5.85 7.80 9.50 11.70 13.20 0.00 0.00 -
P/RPS 1.30 2.30 4.19 10.77 3.38 0.00 0.00 -100.00%
P/EPS 10.02 16.85 31.43 92.77 24.41 0.00 0.00 -100.00%
EY 9.98 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 0.00 -
P/NAPS 2.80 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