[MEDIA] QoQ Quarter Result on 30-Nov-2000 [#1]

Announcement Date
08-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 95.87%
YoY- 2.45%
View:
Show?
Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 60,243 55,428 59,335 65,727 60,966 48,070 53,911 7.66%
PBT 6,683 -1,823 -1,675 -4,987 -108,052 -15,503 -1,152 -
Tax -603 1,823 1,675 4,987 108,052 15,503 1,152 -
NP 6,080 0 0 0 0 0 0 -
-
NP to SH 6,080 -1,787 -1,733 -5,060 -122,560 -15,296 -1,000 -
-
Tax Rate 9.02% - - - - - - -
Total Cost 54,163 55,428 59,335 65,727 60,966 48,070 53,911 0.31%
-
Net Worth -381,857 -381,226 -382,279 -379,789 -379,803 0 -121,000 114.70%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth -381,857 -381,226 -382,279 -379,789 -379,803 0 -121,000 114.70%
NOSH 170,471 170,190 169,901 170,370 170,315 169,944 100,000 42.56%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 10.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 35.34 32.57 34.92 38.58 35.80 28.29 53.91 -24.47%
EPS 3.57 -1.05 -1.02 -2.97 -71.96 -8.98 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.24 -2.24 -2.25 -2.2292 -2.23 0.00 -1.21 50.59%
Adjusted Per Share Value based on latest NOSH - 170,370
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 5.43 5.00 5.35 5.93 5.50 4.33 4.86 7.65%
EPS 0.55 -0.16 -0.16 -0.46 -11.05 -1.38 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3443 -0.3437 -0.3446 -0.3424 -0.3424 0.00 -0.1091 114.70%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 2.15 1.35 1.86 3.90 5.50 8.10 10.70 -
P/RPS 6.08 4.15 5.33 10.11 15.36 28.64 19.85 -54.46%
P/EPS 60.28 -128.57 -182.35 -131.31 -7.64 -89.99 -1,070.00 -
EY 1.66 -0.78 -0.55 -0.76 -13.08 -1.11 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 31/10/01 31/07/01 30/04/01 08/02/01 31/10/00 31/07/00 28/04/00 -
Price 0.95 2.26 1.25 2.88 4.22 6.50 8.25 -
P/RPS 2.69 6.94 3.58 7.47 11.79 22.98 15.30 -68.51%
P/EPS 26.64 -215.24 -122.55 -96.97 -5.86 -72.22 -825.00 -
EY 3.75 -0.46 -0.82 -1.03 -17.05 -1.38 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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