[CDB] QoQ Quarter Result on 31-Oct-2001 [#2]

Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ--%
YoY- -8.32%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Revenue 309,634 287,772 193,926 280,366 0 272,750 262,316 15.26%
PBT 50,747 50,322 32,111 43,061 0 46,749 55,957 -8.03%
Tax -15,000 -14,000 37,000 0 0 0 0 -
NP 35,747 36,322 69,111 43,061 0 46,749 55,957 -31.88%
-
NP to SH 35,747 36,322 69,111 43,061 0 46,749 55,957 -31.88%
-
Tax Rate 29.56% 27.82% -115.23% 0.00% - 0.00% 0.00% -
Total Cost 273,887 251,450 124,815 237,305 0 226,001 206,359 27.45%
-
Net Worth 1,228,803 1,210,733 1,216,954 750,405 0 1,132,378 1,081,835 11.53%
Dividend
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Net Worth 1,228,803 1,210,733 1,216,954 750,405 0 1,132,378 1,081,835 11.53%
NOSH 744,729 756,708 751,206 750,405 749,919 749,919 746,093 -0.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
NP Margin 11.54% 12.62% 35.64% 15.36% 0.00% 17.14% 21.33% -
ROE 2.91% 3.00% 5.68% 5.74% 0.00% 4.13% 5.17% -
Per Share
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
RPS 41.58 38.03 25.82 37.36 0.00 36.37 35.16 15.45%
EPS 4.80 4.80 9.20 5.70 0.00 6.20 7.50 -31.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.62 1.00 0.00 1.51 1.45 11.70%
Adjusted Per Share Value based on latest NOSH - 750,405
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
RPS 2.64 2.45 1.65 2.39 0.00 2.32 2.24 15.11%
EPS 0.30 0.31 0.59 0.37 0.00 0.40 0.48 -33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1032 0.1037 0.064 0.00 0.0965 0.0922 11.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Date 25/07/02 29/04/02 06/02/02 05/12/01 - 27/09/01 21/06/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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