[RVIEW] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 61.68%
YoY- -141.93%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,400 1,602 1,882 887 965 1,577 2,145 -24.77%
PBT 364 524 1,501 -161 -488 1,192 676 -33.83%
Tax -124 -136 -203 161 488 -153 -269 -40.35%
NP 240 388 1,298 0 0 1,039 407 -29.70%
-
NP to SH 240 388 1,298 -187 -488 1,039 407 -29.70%
-
Tax Rate 34.07% 25.95% 13.52% - - 12.84% 39.79% -
Total Cost 1,160 1,214 584 887 965 538 1,738 -23.64%
-
Net Worth 48,432 48,202 47,769 46,479 47,612 47,878 48,095 0.46%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 778 - 933 - 1,075 - -
Div Payout % - 200.56% - 0.00% - 103.55% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 48,432 48,202 47,769 46,479 47,612 47,878 48,095 0.46%
NOSH 10,810 10,807 10,807 10,809 10,796 10,759 10,795 0.09%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 17.14% 24.22% 68.97% 0.00% 0.00% 65.88% 18.97% -
ROE 0.50% 0.80% 2.72% -0.40% -1.02% 2.17% 0.85% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 12.95 14.82 17.41 8.21 8.94 14.66 19.87 -24.84%
EPS 2.22 3.59 12.01 -1.73 -4.52 9.61 3.77 -29.76%
DPS 0.00 7.20 0.00 8.64 0.00 10.00 0.00 -
NAPS 4.48 4.46 4.42 4.30 4.41 4.45 4.455 0.37%
Adjusted Per Share Value based on latest NOSH - 10,809
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2.16 2.47 2.90 1.37 1.49 2.43 3.31 -24.78%
EPS 0.37 0.60 2.00 -0.29 -0.75 1.60 0.63 -29.89%
DPS 0.00 1.20 0.00 1.44 0.00 1.66 0.00 -
NAPS 0.7468 0.7433 0.7366 0.7167 0.7342 0.7383 0.7416 0.46%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.12 2.33 1.20 1.24 1.31 1.37 1.70 -
P/RPS 24.09 15.72 6.89 15.11 14.66 9.35 8.56 99.45%
P/EPS 140.54 64.90 9.99 -71.68 -28.98 14.19 45.09 113.52%
EY 0.71 1.54 10.01 -1.40 -3.45 7.05 2.22 -53.26%
DY 0.00 3.09 0.00 6.97 0.00 7.30 0.00 -
P/NAPS 0.70 0.52 0.27 0.29 0.30 0.31 0.38 50.32%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 28/02/02 23/11/01 28/08/01 28/05/01 27/02/01 28/11/00 -
Price 2.90 2.33 1.70 1.41 1.28 1.42 1.92 -
P/RPS 22.39 15.72 9.76 17.18 14.32 9.69 9.66 75.22%
P/EPS 130.63 64.90 14.15 -81.50 -28.32 14.70 50.93 87.48%
EY 0.77 1.54 7.06 -1.23 -3.53 6.80 1.96 -46.39%
DY 0.00 3.09 0.00 6.13 0.00 7.04 0.00 -
P/NAPS 0.65 0.52 0.38 0.33 0.29 0.32 0.43 31.74%

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