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

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -99.33%
YoY- -98.42%
View:
Show?
Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 1,577 2,145 1,584 1,354 2,176 2,091 2,205 0.34%
PBT 1,192 676 577 96 916 1,249 1,106 -0.07%
Tax -153 -269 -131 -90 -15 0 -60 -0.94%
NP 1,039 407 446 6 901 1,249 1,046 0.00%
-
NP to SH 1,039 407 446 6 901 1,249 1,046 0.00%
-
Tax Rate 12.84% 39.79% 22.70% 93.75% 1.64% 0.00% 5.42% -
Total Cost 538 1,738 1,138 1,348 1,275 842 1,159 0.78%
-
Net Worth 47,878 48,095 47,699 44,657 44,424 45,082 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 1,075 - 971 - 2,160 - 933 -0.14%
Div Payout % 103.55% - 217.92% - 239.81% - 89.26% -
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 47,878 48,095 47,699 44,657 44,424 45,082 0 -100.00%
NOSH 10,759 10,795 10,799 10,000 10,803 10,804 10,805 0.00%
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 65.88% 18.97% 28.16% 0.44% 41.41% 59.73% 47.44% -
ROE 2.17% 0.85% 0.94% 0.01% 2.03% 2.77% 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 14.66 19.87 14.67 13.54 20.14 19.35 20.41 0.33%
EPS 9.61 3.77 4.13 0.06 8.34 11.56 9.68 0.00%
DPS 10.00 0.00 9.00 0.00 20.00 0.00 8.64 -0.14%
NAPS 4.45 4.455 4.417 4.4657 4.1121 4.1726 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,000
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 2.43 3.31 2.44 2.09 3.36 3.22 3.40 0.34%
EPS 1.60 0.63 0.69 0.01 1.39 1.93 1.61 0.00%
DPS 1.66 0.00 1.50 0.00 3.33 0.00 1.44 -0.14%
NAPS 0.7383 0.7416 0.7355 0.6886 0.685 0.6952 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 1.37 1.70 2.00 2.33 0.00 0.00 0.00 -
P/RPS 9.35 8.56 13.64 17.21 0.00 0.00 0.00 -100.00%
P/EPS 14.19 45.09 48.43 3,883.33 0.00 0.00 0.00 -100.00%
EY 7.05 2.22 2.07 0.03 0.00 0.00 0.00 -100.00%
DY 7.30 0.00 4.50 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.31 0.38 0.45 0.52 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 28/11/00 28/08/00 29/05/00 08/03/00 26/11/99 - -
Price 1.42 1.92 1.97 2.15 2.22 0.00 0.00 -
P/RPS 9.69 9.66 13.43 15.88 11.02 0.00 0.00 -100.00%
P/EPS 14.70 50.93 47.70 3,583.33 26.62 0.00 0.00 -100.00%
EY 6.80 1.96 2.10 0.03 3.76 0.00 0.00 -100.00%
DY 7.04 0.00 4.57 0.00 9.01 0.00 0.00 -100.00%
P/NAPS 0.32 0.43 0.45 0.48 0.54 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