[ASIABRN] QoQ Quarter Result on 30-Sep-2001 [#1]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -282.07%
YoY- -191.58%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 18,376 25,629 36,634 22,642 19,339 23,204 36,990 -37.35%
PBT 1,000 1,357 6,454 -276 -441 1,388 4,711 -64.51%
Tax 184 -305 -2,803 276 692 -416 -1,885 -
NP 1,184 1,052 3,651 0 251 972 2,826 -44.09%
-
NP to SH 1,184 1,052 3,651 -457 251 972 2,826 -44.09%
-
Tax Rate -18.40% 22.48% 43.43% - - 29.97% 40.01% -
Total Cost 17,192 24,577 32,983 22,642 19,088 22,232 34,164 -36.81%
-
Net Worth 56,170 58,110 53,884 51,086 51,316 51,834 50,924 6.77%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,438 - - - 1,096 - - -
Div Payout % 121.53% - - - 437.01% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 56,170 58,110 53,884 51,086 51,316 51,834 50,924 6.77%
NOSH 41,111 43,114 31,339 31,301 31,340 31,254 20,840 57.48%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.44% 4.10% 9.97% 0.00% 1.30% 4.19% 7.64% -
ROE 2.11% 1.81% 6.78% -0.89% 0.49% 1.88% 5.55% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.70 59.44 116.90 72.34 61.71 74.24 177.49 -60.22%
EPS 2.88 2.44 11.65 -1.46 0.62 3.11 13.56 -64.50%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.3663 1.3478 1.7194 1.6321 1.6374 1.6585 2.4435 -32.20%
Adjusted Per Share Value based on latest NOSH - 31,301
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.90 11.02 15.75 9.73 8.31 9.97 15.90 -37.34%
EPS 0.51 0.45 1.57 -0.20 0.11 0.42 1.21 -43.87%
DPS 0.62 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.2414 0.2498 0.2316 0.2196 0.2206 0.2228 0.2189 6.75%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.18 1.40 1.09 1.02 1.00 1.50 -
P/RPS 2.39 1.99 1.20 1.51 1.65 1.35 0.85 99.59%
P/EPS 37.15 48.36 12.02 -74.66 127.36 32.15 11.06 124.78%
EY 2.69 2.07 8.32 -1.34 0.79 3.11 9.04 -55.52%
DY 3.27 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.78 0.88 0.81 0.67 0.62 0.60 0.61 17.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 -
Price 1.05 1.25 1.20 1.40 1.24 1.02 1.30 -
P/RPS 2.35 2.10 1.03 1.94 2.01 1.37 0.73 118.48%
P/EPS 36.46 51.23 10.30 -95.89 154.83 32.80 9.59 144.18%
EY 2.74 1.95 9.71 -1.04 0.65 3.05 10.43 -59.08%
DY 3.33 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.77 0.93 0.70 0.86 0.76 0.62 0.53 28.36%

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