[BIG] QoQ Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -10.3%
YoY- 56.83%
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 17,914 12,596 11,370 10,220 8,197 9,256 9,653 50.84%
PBT 904 260 724 516 -4 -141 824 6.35%
Tax -48 6 -12 -11 567 141 -3 531.76%
NP 856 266 712 505 563 0 821 2.81%
-
NP to SH 856 266 712 505 563 -143 821 2.81%
-
Tax Rate 5.31% -2.31% 1.66% 2.13% - - 0.36% -
Total Cost 17,058 12,330 10,658 9,715 7,634 9,256 8,832 54.90%
-
Net Worth 36,163 35,020 35,022 34,178 33,749 30,918 3,438,970 -95.16%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 36,163 35,020 35,022 34,178 33,749 30,918 3,438,970 -95.16%
NOSH 19,235 19,136 19,243 19,201 19,285 19,324 19,227 0.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.78% 2.11% 6.26% 4.94% 6.87% 0.00% 8.51% -
ROE 2.37% 0.76% 2.03% 1.48% 1.67% -0.46% 0.02% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 93.13 65.82 59.09 53.22 42.50 47.90 50.21 50.79%
EPS 4.45 1.39 3.70 2.63 2.93 -0.74 4.27 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.82 1.78 1.75 1.60 178.86 -95.16%
Adjusted Per Share Value based on latest NOSH - 19,201
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 28.19 19.82 17.89 16.08 12.90 14.57 15.19 50.84%
EPS 1.35 0.42 1.12 0.79 0.89 -0.23 1.29 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.5511 0.5512 0.5379 0.5311 0.4866 54.1207 -95.16%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.50 1.28 1.21 1.10 1.70 1.87 2.39 -
P/RPS 1.61 1.94 2.05 2.07 4.00 3.90 4.76 -51.35%
P/EPS 33.71 92.09 32.70 41.83 58.23 -252.70 55.97 -28.61%
EY 2.97 1.09 3.06 2.39 1.72 -0.40 1.79 40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.66 0.62 0.97 1.17 0.01 1741.87%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 28/11/01 06/08/01 31/05/01 02/03/01 12/01/01 30/08/00 -
Price 1.60 1.42 1.50 1.05 1.43 1.80 2.50 -
P/RPS 1.72 2.16 2.54 1.97 3.36 3.76 4.98 -50.67%
P/EPS 35.96 102.16 40.54 39.92 48.99 -243.24 58.55 -27.68%
EY 2.78 0.98 2.47 2.50 2.04 -0.41 1.71 38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.82 0.59 0.82 1.13 0.01 1817.63%

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