[ENG] QoQ Quarter Result on 30-Sep-1999 [#3]

Announcement Date
24-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 62,704 57,192 49,987 36,318 0 -100.00%
PBT 11,964 7,498 6,855 6,185 0 -100.00%
Tax -2,630 -861 -1,099 -2,313 0 -100.00%
NP 9,334 6,637 5,756 3,872 0 -100.00%
-
NP to SH 9,334 6,637 5,756 3,872 0 -100.00%
-
Tax Rate 21.98% 11.48% 16.03% 37.40% - -
Total Cost 53,370 50,555 44,231 32,446 0 -100.00%
-
Net Worth 108,172 98,933 83,414 92,812 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - 8,584 - - -
Div Payout % - - 149.14% - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 108,172 98,933 83,414 92,812 0 -100.00%
NOSH 53,000 52,624 47,692 28,895 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 14.89% 11.60% 11.51% 10.66% 0.00% -
ROE 8.63% 6.71% 6.90% 4.17% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 118.31 108.68 104.81 125.69 0.00 -100.00%
EPS 17.65 12.60 12.10 13.40 0.00 -100.00%
DPS 0.00 0.00 18.00 0.00 0.00 -
NAPS 2.041 1.88 1.749 3.212 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,895
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 55.42 50.55 44.18 32.10 0.00 -100.00%
EPS 8.25 5.87 5.09 3.42 0.00 -100.00%
DPS 0.00 0.00 7.59 0.00 0.00 -
NAPS 0.9561 0.8744 0.7373 0.8203 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 CAGR
Date 30/06/00 31/03/00 - - - -
Price 11.30 15.00 0.00 0.00 0.00 -
P/RPS 9.55 13.80 0.00 0.00 0.00 -100.00%
P/EPS 64.16 118.93 0.00 0.00 0.00 -100.00%
EY 1.56 0.84 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.54 7.98 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 CAGR
Date 22/08/00 30/05/00 14/04/00 24/11/99 - -
Price 9.50 11.70 13.20 0.00 0.00 -
P/RPS 8.03 10.77 12.59 0.00 0.00 -100.00%
P/EPS 53.94 92.77 109.37 0.00 0.00 -100.00%
EY 1.85 1.08 0.91 0.00 0.00 -100.00%
DY 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 4.65 6.22 7.55 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