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

Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 23.38%
YoY- -34.2%
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 38,800 17,962 84,585 68,203 47,006 22,359 97,996 -46.17%
PBT 4,217 1,560 8,371 8,135 6,139 2,466 14,518 -56.23%
Tax -1,334 -541 -3,196 -2,985 -1,965 -796 -4,242 -53.85%
NP 2,883 1,019 5,175 5,150 4,174 1,670 10,276 -57.24%
-
NP to SH 2,883 1,019 5,175 5,150 4,174 1,670 10,276 -57.24%
-
Tax Rate 31.63% 34.68% 38.18% 36.69% 32.01% 32.28% 29.22% -
Total Cost 35,917 16,943 79,410 63,053 42,832 20,689 87,720 -44.94%
-
Net Worth 91,890 91,448 90,529 90,779 89,567 88,718 87,011 3.71%
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 91,890 91,448 90,529 90,779 89,567 88,718 87,011 3.71%
NOSH 43,549 43,547 43,523 43,644 43,479 43,489 43,505 0.06%
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 7.43% 5.67% 6.12% 7.55% 8.88% 7.47% 10.49% -
ROE 3.14% 1.11% 5.72% 5.67% 4.66% 1.88% 11.81% -
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 89.09 41.25 194.34 156.27 108.11 51.41 225.25 -46.20%
EPS 6.62 2.34 11.89 11.80 9.60 3.84 23.62 -57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.10 2.08 2.08 2.06 2.04 2.00 3.64%
Adjusted Per Share Value based on latest NOSH - 44,363
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.48 20.59 96.97 78.19 53.89 25.63 112.34 -46.17%
EPS 3.30 1.17 5.93 5.90 4.78 1.91 11.78 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0534 1.0483 1.0378 1.0407 1.0268 1.017 0.9975 3.71%
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 1.75 1.61 1.70 1.31 1.48 1.47 2.00 -
P/RPS 1.96 3.90 0.87 0.84 1.37 2.86 0.89 69.51%
P/EPS 26.44 68.80 14.30 11.10 15.42 38.28 8.47 114.03%
EY 3.78 1.45 6.99 9.01 6.49 2.61 11.81 -53.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.82 0.63 0.72 0.72 1.00 -11.71%
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 24/05/02 11/04/02 20/11/01 20/08/01 28/05/01 26/02/01 -
Price 1.71 2.00 1.70 1.60 1.70 1.49 1.80 -
P/RPS 1.92 4.85 0.87 1.02 1.57 2.90 0.80 79.54%
P/EPS 25.83 85.47 14.30 13.56 17.71 38.80 7.62 126.16%
EY 3.87 1.17 6.99 7.37 5.65 2.58 13.12 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.82 0.77 0.83 0.73 0.90 -6.80%

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