[TASEK] QoQ Quarter Result on 31-Dec-2000 [#2]

Announcement Date
09-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -34.35%
YoY- 409.24%
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 57,264 63,320 49,335 47,353 46,662 42,353 38,103 31.17%
PBT 9,720 9,657 5,173 6,858 9,933 4,774 1,252 291.59%
Tax -1,427 5,279 -1,379 -1,032 -1,059 -758 107 -
NP 8,293 14,936 3,794 5,826 8,874 4,016 1,359 233.56%
-
NP to SH 8,293 14,936 3,794 5,826 8,874 4,016 1,359 233.56%
-
Tax Rate 14.68% -54.67% 26.66% 15.05% 10.66% 15.88% -8.55% -
Total Cost 48,971 48,384 45,541 41,527 37,788 38,337 36,744 21.08%
-
Net Worth 577,721 568,062 563,216 563,125 557,375 548,303 552,782 2.98%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 12,812 - 5,496 - 9,168 - -
Div Payout % - 85.78% - 94.34% - 228.31% - -
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 577,721 568,062 563,216 563,125 557,375 548,303 552,782 2.98%
NOSH 183,473 183,039 183,285 183,207 183,347 183,378 183,648 -0.06%
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 14.48% 23.59% 7.69% 12.30% 19.02% 9.48% 3.57% -
ROE 1.44% 2.63% 0.67% 1.03% 1.59% 0.73% 0.25% -
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 31.21 34.59 26.92 25.85 25.45 23.10 20.75 31.24%
EPS 4.52 8.16 2.07 3.18 4.84 2.19 0.74 233.77%
DPS 0.00 7.00 0.00 3.00 0.00 5.00 0.00 -
NAPS 3.1488 3.1035 3.0729 3.0737 3.04 2.99 3.01 3.04%
Adjusted Per Share Value based on latest NOSH - 183,207
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 46.32 51.22 39.91 38.30 37.75 34.26 30.82 31.17%
EPS 6.71 12.08 3.07 4.71 7.18 3.25 1.10 233.48%
DPS 0.00 10.36 0.00 4.45 0.00 7.42 0.00 -
NAPS 4.6733 4.5952 4.556 4.5553 4.5087 4.4354 4.4716 2.98%
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 3.01 2.98 2.86 2.98 2.91 3.58 3.95 -
P/RPS 9.64 8.61 10.63 11.53 11.43 15.50 19.04 -36.44%
P/EPS 66.59 36.52 138.16 93.71 60.12 163.47 533.78 -75.00%
EY 1.50 2.74 0.72 1.07 1.66 0.61 0.19 295.98%
DY 0.00 2.35 0.00 1.01 0.00 1.40 0.00 -
P/NAPS 0.96 0.96 0.93 0.97 0.96 1.20 1.31 -18.70%
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 23/10/01 01/10/01 18/05/01 09/02/01 27/10/00 25/08/00 22/05/00 -
Price 3.10 2.98 3.01 3.01 2.85 3.43 3.74 -
P/RPS 9.93 8.61 11.18 11.65 11.20 14.85 18.03 -32.78%
P/EPS 68.58 36.52 145.41 94.65 58.88 156.62 505.41 -73.56%
EY 1.46 2.74 0.69 1.06 1.70 0.64 0.20 275.85%
DY 0.00 2.35 0.00 1.00 0.00 1.46 0.00 -
P/NAPS 0.98 0.96 0.98 0.98 0.94 1.15 1.24 -14.50%

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