[SPB] QoQ Quarter Result on 30-Apr-2001 [#2]

Announcement Date
29-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
30-Apr-2001 [#2]
Profit Trend
QoQ- 7.32%
YoY- -71.52%
Quarter Report
View:
Show?
Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 20,283 127,788 30,777 25,891 23,172 25,957 26,586 -16.46%
PBT 96,920 24,884 13,956 10,409 7,696 5,668 15,599 236.84%
Tax -13,495 -6,594 -1,433 -4,778 -2,449 -5,668 -2,484 208.08%
NP 83,425 18,290 12,523 5,631 5,247 0 13,115 242.15%
-
NP to SH 83,425 18,290 12,523 5,631 5,247 -170 13,115 242.15%
-
Tax Rate 13.92% 26.50% 10.27% 45.90% 31.82% 100.00% 15.92% -
Total Cost -63,142 109,498 18,254 20,260 17,925 25,957 13,471 -
-
Net Worth 1,082,325 1,000,449 1,004,592 988,858 984,241 972,399 1,005,941 4.98%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - 30,941 - - - 30,599 - -
Div Payout % - 169.17% - - - 0.00% - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 1,082,325 1,000,449 1,004,592 988,858 984,241 972,399 1,005,941 4.98%
NOSH 343,595 343,796 344,038 343,353 342,941 339,999 343,324 0.05%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 411.31% 14.31% 40.69% 21.75% 22.64% 0.00% 49.33% -
ROE 7.71% 1.83% 1.25% 0.57% 0.53% -0.02% 1.30% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 5.90 37.17 8.95 7.54 6.76 7.63 7.74 -16.51%
EPS 24.28 5.32 3.64 1.64 1.53 -0.05 3.82 241.97%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 3.15 2.91 2.92 2.88 2.87 2.86 2.93 4.93%
Adjusted Per Share Value based on latest NOSH - 343,353
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 5.90 37.19 8.96 7.53 6.74 7.55 7.74 -16.51%
EPS 24.28 5.32 3.64 1.64 1.53 -0.05 3.82 241.97%
DPS 0.00 9.00 0.00 0.00 0.00 8.91 0.00 -
NAPS 3.1498 2.9115 2.9236 2.8778 2.8644 2.8299 2.9275 4.98%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.63 1.39 1.62 1.61 1.82 1.87 2.01 -
P/RPS 27.61 3.74 18.11 21.35 26.94 24.49 25.96 4.18%
P/EPS 6.71 26.13 44.51 98.17 118.95 -3,740.00 52.62 -74.57%
EY 14.90 3.83 2.25 1.02 0.84 -0.03 1.90 293.24%
DY 0.00 6.47 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.52 0.48 0.55 0.56 0.63 0.65 0.69 -17.14%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 31/12/01 04/10/01 29/06/01 03/05/01 02/01/01 29/09/00 -
Price 1.66 1.65 1.40 1.52 1.61 1.65 1.86 -
P/RPS 28.12 4.44 15.65 20.16 23.83 21.61 24.02 11.04%
P/EPS 6.84 31.02 38.46 92.68 105.23 -3,300.00 48.69 -72.87%
EY 14.63 3.22 2.60 1.08 0.95 -0.03 2.05 269.35%
DY 0.00 5.45 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.53 0.57 0.48 0.53 0.56 0.58 0.63 -10.85%

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