[QUALITY] QoQ Quarter Result on 31-Oct-2001 [#3]

Announcement Date
31-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 60.06%
YoY- -61.93%
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 38,914 28,489 33,515 28,975 20,628 20,797 27,378 26.49%
PBT 5,314 1,497 3,662 1,294 854 966 1,924 97.22%
Tax -660 -253 272 -793 -541 -397 131 -
NP 4,654 1,244 3,934 501 313 569 2,055 72.71%
-
NP to SH 4,654 1,244 3,934 501 313 569 2,055 72.71%
-
Tax Rate 12.42% 16.90% -7.43% 61.28% 63.35% 41.10% -6.81% -
Total Cost 34,260 27,245 29,581 28,474 20,315 20,228 25,323 22.39%
-
Net Worth 121,781 115,879 114,670 105,209 59,289 58,696 58,200 63.81%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 121,781 115,879 114,670 105,209 59,289 58,696 58,200 63.81%
NOSH 57,174 56,803 56,767 50,100 30,096 29,947 30,000 53.89%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 11.96% 4.37% 11.74% 1.73% 1.52% 2.74% 7.51% -
ROE 3.82% 1.07% 3.43% 0.48% 0.53% 0.97% 3.53% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 68.06 50.15 59.04 57.83 68.54 69.45 91.26 -17.80%
EPS 8.14 2.19 6.93 1.00 1.04 1.90 6.85 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.04 2.02 2.10 1.97 1.96 1.94 6.44%
Adjusted Per Share Value based on latest NOSH - 50,100
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 67.14 49.15 57.82 49.99 35.59 35.88 47.23 26.50%
EPS 8.03 2.15 6.79 0.86 0.54 0.98 3.55 72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1011 1.9992 1.9784 1.8152 1.0229 1.0127 1.0041 63.82%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.45 1.87 1.49 1.22 1.33 1.17 1.44 -
P/RPS 2.13 3.73 2.52 2.11 1.94 1.68 1.58 22.10%
P/EPS 17.81 85.39 21.50 122.00 127.88 61.58 21.02 -10.48%
EY 5.61 1.17 4.65 0.82 0.78 1.62 4.76 11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.92 0.74 0.58 0.68 0.60 0.74 -5.49%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 25/06/02 05/04/02 31/12/01 24/09/01 28/06/01 19/04/01 -
Price 1.30 1.45 1.51 1.40 1.20 1.30 1.03 -
P/RPS 1.91 2.89 2.56 2.42 1.75 1.87 1.13 42.03%
P/EPS 15.97 66.21 21.79 140.00 115.38 68.42 15.04 4.09%
EY 6.26 1.51 4.59 0.71 0.87 1.46 6.65 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.75 0.67 0.61 0.66 0.53 9.85%

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