[KIANJOO] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -59.63%
YoY- -82.18%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 118,679 121,554 128,680 120,094 141,262 115,849 117,331 0.76%
PBT 10,933 8,029 8,987 4,287 6,059 12,195 10,493 2.77%
Tax -4,998 -2,452 -2,239 -2,299 -1,135 -2,603 -3,028 39.62%
NP 5,935 5,577 6,748 1,988 4,924 9,592 7,465 -14.16%
-
NP to SH 5,935 5,577 6,748 1,988 4,924 9,592 7,465 -14.16%
-
Tax Rate 45.71% 30.54% 24.91% 53.63% 18.73% 21.34% 28.86% -
Total Cost 112,744 115,977 121,932 118,106 136,338 106,257 109,866 1.73%
-
Net Worth 486,437 471,721 472,359 467,764 462,626 470,354 462,830 3.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 5,809 - 5,847 - 5,778 - -
Div Payout % - 104.17% - 294.12% - 60.24% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 486,437 471,721 472,359 467,764 462,626 470,354 462,830 3.36%
NOSH 116,372 116,187 116,344 116,941 114,511 115,566 114,846 0.88%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.00% 4.59% 5.24% 1.66% 3.49% 8.28% 6.36% -
ROE 1.22% 1.18% 1.43% 0.43% 1.06% 2.04% 1.61% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 101.98 104.62 110.60 102.70 123.36 100.24 102.16 -0.11%
EPS 5.10 4.80 5.80 1.70 4.30 8.30 6.50 -14.91%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 4.18 4.06 4.06 4.00 4.04 4.07 4.03 2.46%
Adjusted Per Share Value based on latest NOSH - 116,941
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 26.72 27.37 28.97 27.04 31.80 26.08 26.42 0.75%
EPS 1.34 1.26 1.52 0.45 1.11 2.16 1.68 -13.98%
DPS 0.00 1.31 0.00 1.32 0.00 1.30 0.00 -
NAPS 1.0952 1.062 1.0635 1.0531 1.0416 1.059 1.042 3.37%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.41 1.48 1.48 1.71 2.21 2.70 3.28 -
P/RPS 1.38 1.41 1.34 1.67 1.79 2.69 3.21 -43.00%
P/EPS 27.65 30.83 25.52 100.59 51.40 32.53 50.46 -33.01%
EY 3.62 3.24 3.92 0.99 1.95 3.07 1.98 49.46%
DY 0.00 3.38 0.00 2.92 0.00 1.85 0.00 -
P/NAPS 0.34 0.36 0.36 0.43 0.55 0.66 0.81 -43.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 19/11/01 20/08/01 29/05/01 28/02/01 27/11/00 25/08/00 15/05/00 -
Price 1.38 1.61 1.45 1.69 1.76 2.65 2.92 -
P/RPS 1.35 1.54 1.31 1.65 1.43 2.64 2.86 -39.34%
P/EPS 27.06 33.54 25.00 99.41 40.93 31.93 44.92 -28.65%
EY 3.70 2.98 4.00 1.01 2.44 3.13 2.23 40.10%
DY 0.00 3.11 0.00 2.96 0.00 1.89 0.00 -
P/NAPS 0.33 0.40 0.36 0.42 0.44 0.65 0.72 -40.52%

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