[ASIAPAC] QoQ Quarter Result on 31-Dec-2000 [#3]

Announcement Date
31-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -683.07%
YoY- -29626.09%
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 17,071 15,103 17,878 18,355 19,084 19,341 21,084 -13.11%
PBT 44 -4,677 -3,096 -69,429 -8,767 -9,035 12,358 -97.66%
Tax 215 4,677 3,096 69,429 8,767 9,035 -1,117 -
NP 259 0 0 0 0 0 11,241 -91.88%
-
NP to SH 259 -4,236 -4,776 -68,370 -8,731 -8,293 11,241 -91.88%
-
Tax Rate -488.64% - - - - - 9.04% -
Total Cost 16,812 15,103 17,878 18,355 19,084 19,341 9,843 42.84%
-
Net Worth 25,899 24,505 28,094 31,506 98,179 104,974 115,561 -63.07%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 25,899 24,505 28,094 31,506 98,179 104,974 115,561 -63.07%
NOSH 369,999 350,082 351,176 350,076 350,642 349,915 350,186 3.73%
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 1.52% 0.00% 0.00% 0.00% 0.00% 0.00% 53.32% -
ROE 1.00% -17.29% -17.00% -217.00% -8.89% -7.90% 9.73% -
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 4.61 4.31 5.09 5.24 5.44 5.53 6.02 -16.28%
EPS 0.07 -1.21 -1.36 -19.53 -2.49 -2.37 3.21 -92.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.28 0.30 0.33 -64.39%
Adjusted Per Share Value based on latest NOSH - 350,076
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.15 1.01 1.20 1.23 1.28 1.30 1.42 -13.10%
EPS 0.02 -0.28 -0.32 -4.59 -0.59 -0.56 0.76 -91.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0165 0.0189 0.0212 0.0659 0.0705 0.0776 -63.05%
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 0.16 0.16 0.19 0.25 0.35 0.49 0.80 -
P/RPS 3.47 3.71 3.73 4.77 6.43 8.87 13.29 -59.11%
P/EPS 228.57 -13.22 -13.97 -1.28 -14.06 -20.68 24.92 337.58%
EY 0.44 -7.56 -7.16 -78.12 -7.11 -4.84 4.01 -77.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.29 2.38 2.78 1.25 1.63 2.42 -3.61%
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 29/11/01 28/08/01 31/05/01 31/01/01 30/11/00 30/08/00 31/05/00 -
Price 0.25 0.25 0.17 0.27 0.30 0.38 0.64 -
P/RPS 5.42 5.79 3.34 5.15 5.51 6.87 10.63 -36.15%
P/EPS 357.14 -20.66 -12.50 -1.38 -12.05 -16.03 19.94 583.35%
EY 0.28 -4.84 -8.00 -72.33 -8.30 -6.24 5.02 -85.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.57 2.13 3.00 1.07 1.27 1.94 50.11%

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