[CBIP] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
20-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -38.96%
YoY- -58.64%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 28,869 15,406 21,378 16,407 15,992 13,161 20,015 -0.37%
PBT 3,040 1,825 2,186 1,328 2,007 2,395 3,009 -0.01%
Tax -1,117 -566 -767 -526 -693 -717 272 -
NP 1,923 1,259 1,419 802 1,314 1,678 3,281 0.54%
-
NP to SH 1,923 1,259 1,419 802 1,314 1,678 3,281 0.54%
-
Tax Rate 36.74% 31.01% 35.09% 39.61% 34.53% 29.94% -9.04% -
Total Cost 26,946 14,147 19,959 15,605 14,678 11,483 16,734 -0.48%
-
Net Worth 46,542 45,044 43,758 43,971 43,646 42,229 40,880 -0.13%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 1,963 - - - - -
Div Payout % - - 138.38% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 46,542 45,044 43,758 43,971 43,646 42,229 40,880 -0.13%
NOSH 27,869 27,977 28,050 27,655 27,978 27,966 28,000 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 6.66% 8.17% 6.64% 4.89% 8.22% 12.75% 16.39% -
ROE 4.13% 2.80% 3.24% 1.82% 3.01% 3.97% 8.03% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 103.59 55.07 76.21 59.33 57.16 47.06 71.48 -0.37%
EPS 6.90 4.50 5.07 2.90 4.70 6.00 11.70 0.53%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.61 1.56 1.59 1.56 1.51 1.46 -0.13%
Adjusted Per Share Value based on latest NOSH - 27,655
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 6.13 3.27 4.54 3.48 3.40 2.80 4.25 -0.37%
EPS 0.41 0.27 0.30 0.17 0.28 0.36 0.70 0.54%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0957 0.0929 0.0934 0.0927 0.0897 0.0868 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.42 0.42 0.51 0.67 0.80 1.04 0.00 -
P/RPS 0.41 0.76 0.67 1.13 1.40 2.21 0.00 -100.00%
P/EPS 6.09 9.33 10.08 23.10 17.03 17.33 0.00 -100.00%
EY 16.43 10.71 9.92 4.33 5.87 5.77 0.00 -100.00%
DY 0.00 0.00 13.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.33 0.42 0.51 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 28/04/00 28/02/00 -
Price 0.46 0.39 0.47 0.74 0.80 0.88 0.93 -
P/RPS 0.44 0.71 0.62 1.25 1.40 1.87 1.30 1.10%
P/EPS 6.67 8.67 9.29 25.52 17.03 14.67 7.94 0.17%
EY 15.00 11.54 10.76 3.92 5.87 6.82 12.60 -0.17%
DY 0.00 0.00 14.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.30 0.47 0.51 0.58 0.64 0.84%

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