[OCR] QoQ Quarter Result on 31-Jul-2000 [#4]

Announcement Date
25-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2000
Quarter
31-Jul-2000 [#4]
Profit Trend
QoQ- 220.0%
YoY- -13.04%
Quarter Report
View:
Show?
Quarter Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 6,724 5,453 6,294 13,198 7,693 4,871 4,219 -0.47%
PBT 851 320 501 3,076 809 332 396 -0.77%
Tax -314 -128 -159 -1,236 -234 -92 -95 -1.20%
NP 537 192 342 1,840 575 240 301 -0.58%
-
NP to SH 537 192 342 1,840 575 240 301 -0.58%
-
Tax Rate 36.90% 40.00% 31.74% 40.18% 28.92% 27.71% 23.99% -
Total Cost 6,187 5,261 5,952 11,358 7,118 4,631 3,918 -0.46%
-
Net Worth 35,031 34,698 34,429 34,270 31,969 31,615 31,720 -0.10%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 35,031 34,698 34,429 34,270 31,969 31,615 31,720 -0.10%
NOSH 23,047 23,132 22,953 23,000 23,000 23,076 23,153 0.00%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 7.99% 3.52% 5.43% 13.94% 7.47% 4.93% 7.13% -
ROE 1.53% 0.55% 0.99% 5.37% 1.80% 0.76% 0.95% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 29.17 23.57 27.42 57.38 33.45 21.11 18.22 -0.47%
EPS 2.33 0.83 1.49 8.00 2.50 1.04 1.30 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.50 1.49 1.39 1.37 1.37 -0.10%
Adjusted Per Share Value based on latest NOSH - 23,000
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 0.38 0.30 0.35 0.74 0.43 0.27 0.24 -0.46%
EPS 0.03 0.01 0.02 0.10 0.03 0.01 0.02 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0194 0.0192 0.0191 0.0179 0.0177 0.0177 -0.10%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 1.25 1.49 2.19 2.48 2.80 2.30 0.00 -
P/RPS 4.28 6.32 7.99 4.32 8.37 10.90 0.00 -100.00%
P/EPS 53.65 179.52 146.98 31.00 112.00 221.15 0.00 -100.00%
EY 1.86 0.56 0.68 3.23 0.89 0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 1.46 1.66 2.01 1.68 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 26/06/01 11/04/01 31/01/01 25/09/00 27/06/00 28/04/00 23/12/99 -
Price 1.16 1.10 1.49 2.18 2.30 2.80 0.00 -
P/RPS 3.98 4.67 5.43 3.80 6.88 13.27 0.00 -100.00%
P/EPS 49.79 132.53 100.00 27.25 92.00 269.23 0.00 -100.00%
EY 2.01 0.75 1.00 3.67 1.09 0.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.99 1.46 1.65 2.04 0.00 -100.00%

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