[CARLSBG] QoQ Quarter Result on 30-Sep-1999 [#3]

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Revenue 184,597 233,642 203,463 199,273 0 0 -100.00%
PBT 21,317 42,023 27,572 41,783 0 0 -100.00%
Tax -5,000 -11,500 0 0 0 0 -100.00%
NP 16,317 30,523 27,572 41,783 0 0 -100.00%
-
NP to SH 16,317 30,523 27,572 41,783 0 0 -100.00%
-
Tax Rate 23.46% 27.37% 0.00% 0.00% - - -
Total Cost 168,280 203,119 175,891 157,490 0 0 -100.00%
-
Net Worth 431,072 426,714 396,708 467,969 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Div 10,928 - 98,493 10,939 - - -100.00%
Div Payout % 66.98% - 357.22% 26.18% - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Net Worth 431,072 426,714 396,708 467,969 0 0 -100.00%
NOSH 151,786 151,855 151,995 151,938 0 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
NP Margin 8.84% 13.06% 13.55% 20.97% 0.00% 0.00% -
ROE 3.79% 7.15% 6.95% 8.93% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 121.62 153.86 133.86 131.15 0.00 0.00 -100.00%
EPS 10.75 20.10 18.14 27.50 0.00 0.00 -100.00%
DPS 7.20 0.00 64.80 7.20 0.00 0.00 -100.00%
NAPS 2.84 2.81 2.61 3.08 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,938
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 60.38 76.42 66.55 65.18 0.00 0.00 -100.00%
EPS 5.34 9.98 9.02 13.67 0.00 0.00 -100.00%
DPS 3.57 0.00 32.21 3.58 0.00 0.00 -100.00%
NAPS 1.4099 1.3956 1.2975 1.5306 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 30/06/00 31/03/00 - - - - -
Price 6.35 7.35 0.00 0.00 0.00 0.00 -
P/RPS 5.22 4.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 59.07 36.57 0.00 0.00 0.00 0.00 -100.00%
EY 1.69 2.73 0.00 0.00 0.00 0.00 -100.00%
DY 1.13 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.24 2.62 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 18/08/00 25/05/00 24/02/00 26/11/99 - - -
Price 6.75 6.30 7.00 0.00 0.00 0.00 -
P/RPS 5.55 4.09 5.23 0.00 0.00 0.00 -100.00%
P/EPS 62.79 31.34 38.59 0.00 0.00 0.00 -100.00%
EY 1.59 3.19 2.59 0.00 0.00 0.00 -100.00%
DY 1.07 0.00 9.26 0.00 0.00 0.00 -100.00%
P/NAPS 2.38 2.24 2.68 0.00 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