[ASIABRN] QoQ Quarter Result on 30-Sep-1999 [#1]

Announcement Date
27-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ--%
YoY- 159.1%
View:
Show?
Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 22,998 26,441 27,579 19,571 0 0 0 -100.00%
PBT 2,878 3,126 2,555 649 0 0 0 -100.00%
Tax -838 -1,032 -843 -214 0 0 0 -100.00%
NP 2,040 2,094 1,712 435 0 0 0 -100.00%
-
NP to SH 2,040 2,094 1,712 435 0 0 0 -100.00%
-
Tax Rate 29.12% 33.01% 32.99% 32.97% - - - -
Total Cost 20,958 24,347 25,867 19,136 0 0 0 -100.00%
-
Net Worth 46,826 45,845 43,397 41,678 40,361 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div 1,026 - - - - - - -100.00%
Div Payout % 50.31% - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 46,826 45,845 43,397 41,678 40,361 0 0 -100.00%
NOSH 20,526 20,630 20,405 20,422 19,999 19,999 19,999 -0.02%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 8.87% 7.92% 6.21% 2.22% 0.00% 0.00% 0.00% -
ROE 4.36% 4.57% 3.94% 1.04% 0.00% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 112.04 128.16 135.16 95.83 0.00 0.00 0.00 -100.00%
EPS 6.58 10.15 8.39 2.13 0.00 0.00 0.00 -100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.2813 2.2222 2.1268 2.0408 2.0181 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,422
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 9.89 11.37 11.85 8.41 0.00 0.00 0.00 -100.00%
EPS 0.88 0.90 0.74 0.19 0.00 0.00 0.00 -100.00%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2013 0.1971 0.1865 0.1791 0.1735 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.30 3.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.05 2.42 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.14 30.54 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 4.32 3.27 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.40 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 29/05/00 29/02/00 27/11/99 - - - -
Price 2.26 2.78 2.73 0.00 0.00 0.00 0.00 -
P/RPS 2.02 2.17 2.02 0.00 0.00 0.00 0.00 -100.00%
P/EPS 22.74 27.39 32.54 0.00 0.00 0.00 0.00 -100.00%
EY 4.40 3.65 3.07 0.00 0.00 0.00 0.00 -100.00%
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.99 1.25 1.28 0.00 0.00 0.00 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