[TIENWAH] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -37.61%
YoY- 253.47%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 38,222 38,794 36,121 33,241 38,172 37,877 28,392 21.89%
PBT 2,783 2,503 2,753 3,559 3,177 2,762 687 153.90%
Tax -2,061 -2,290 -1,717 -2,454 -1,406 -1,315 -687 107.86%
NP 722 213 1,036 1,105 1,771 1,447 0 -
-
NP to SH 722 213 1,036 1,105 1,771 1,447 -55 -
-
Tax Rate 74.06% 91.49% 62.37% 68.95% 44.26% 47.61% 100.00% -
Total Cost 37,500 38,581 35,085 32,136 36,401 36,430 28,392 20.36%
-
Net Worth 80,269 79,519 80,022 78,704 79,514 78,138 58,299 23.73%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 890 - - - -
Div Payout % - - - 80.57% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 80,269 79,519 80,022 78,704 79,514 78,138 58,299 23.73%
NOSH 42,470 35,499 35,724 35,612 36,142 36,175 27,499 33.57%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.89% 0.55% 2.87% 3.32% 4.64% 3.82% 0.00% -
ROE 0.90% 0.27% 1.29% 1.40% 2.23% 1.85% -0.09% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 90.00 109.28 101.11 93.34 105.61 104.70 103.24 -8.73%
EPS 1.70 0.60 2.90 2.50 4.90 4.00 -0.20 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.89 2.24 2.24 2.21 2.20 2.16 2.12 -7.36%
Adjusted Per Share Value based on latest NOSH - 35,612
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 26.41 26.80 24.96 22.97 26.37 26.17 19.62 21.88%
EPS 0.50 0.15 0.72 0.76 1.22 1.00 -0.04 -
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.5546 0.5494 0.5529 0.5438 0.5493 0.5398 0.4028 23.73%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.24 1.60 1.33 1.60 1.99 2.27 2.75 -
P/RPS 1.38 1.46 1.32 1.71 1.88 2.17 2.66 -35.40%
P/EPS 72.94 266.67 45.86 51.57 40.61 56.75 -1,375.00 -
EY 1.37 0.38 2.18 1.94 2.46 1.76 -0.07 -
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.59 0.72 0.90 1.05 1.30 -36.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 17/05/01 27/02/01 27/11/00 24/08/00 29/05/00 -
Price 1.35 1.45 1.30 1.35 1.88 2.21 2.50 -
P/RPS 1.50 1.33 1.29 1.45 1.78 2.11 2.42 -27.28%
P/EPS 79.41 241.67 44.83 43.51 38.37 55.25 -1,250.00 -
EY 1.26 0.41 2.23 2.30 2.61 1.81 -0.08 -
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.58 0.61 0.85 1.02 1.18 -28.70%

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