[TM] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -35.42%
YoY- 5.64%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 2,315,993 2,497,769 2,502,782 2,441,059 2,231,603 2,313,598 2,315,590 0.01%
PBT 449,992 390,775 1,286,611 317,957 448,297 201,111 401,359 7.93%
Tax -169,545 -145,137 -177,951 -138,397 -170,235 -88,315 -180,052 -3.93%
NP 280,447 245,638 1,108,660 179,560 278,062 112,796 221,307 17.12%
-
NP to SH 280,447 245,638 1,108,660 179,560 278,062 112,796 221,307 17.12%
-
Tax Rate 37.68% 37.14% 13.83% 43.53% 37.97% 43.91% 44.86% -
Total Cost 2,035,546 2,252,131 1,394,122 2,261,499 1,953,541 2,200,802 2,094,283 -1.88%
-
Net Worth 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 13,490,198 10.34%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 13,490,198 10.34%
NOSH 3,116,077 3,109,341 3,088,189 3,095,861 3,089,577 3,048,540 3,073,708 0.91%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 12.11% 9.83% 44.30% 7.36% 12.46% 4.88% 9.56% -
ROE 1.79% 1.65% 7.43% 1.29% 2.03% 0.85% 1.64% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 74.32 80.33 81.04 78.85 72.23 75.89 75.34 -0.90%
EPS 9.00 7.90 35.90 5.80 9.00 3.70 7.20 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0177 4.7765 4.8303 4.4845 4.4247 4.3477 4.3889 9.34%
Adjusted Per Share Value based on latest NOSH - 3,095,861
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 60.35 65.08 65.22 63.61 58.15 60.29 60.34 0.01%
EPS 7.31 6.40 28.89 4.68 7.25 2.94 5.77 17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0742 3.87 3.8869 3.6176 3.5621 3.4537 3.5152 10.34%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 4.65 5.15 4.60 4.40 5.85 5.65 5.00 -
P/RPS 6.26 6.41 5.68 5.58 8.10 7.44 6.64 -3.85%
P/EPS 51.67 65.19 12.81 75.86 65.00 152.70 69.44 -17.90%
EY 1.94 1.53 7.80 1.32 1.54 0.65 1.44 22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 0.95 0.98 1.32 1.30 1.14 -12.70%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 27/11/01 28/08/01 29/05/01 19/03/01 07/11/00 -
Price 4.50 4.62 4.60 5.50 3.85 5.80 6.25 -
P/RPS 6.05 5.75 5.68 6.98 5.33 7.64 8.30 -19.02%
P/EPS 50.00 58.48 12.81 94.83 42.78 156.76 86.81 -30.79%
EY 2.00 1.71 7.80 1.05 2.34 0.64 1.15 44.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 0.95 1.23 0.87 1.33 1.42 -26.23%

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