[ENG] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -7.46%
YoY- 123.09%
Quarter Report
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 47,505 48,119 58,789 60,442 62,704 57,192 49,987 0.05%
PBT 6,961 4,684 9,299 11,462 11,964 7,498 6,855 -0.01%
Tax -288 -1,026 -2,862 -2,824 -2,630 -861 -1,099 1.36%
NP 6,673 3,658 6,437 8,638 9,334 6,637 5,756 -0.14%
-
NP to SH 6,673 3,658 6,437 8,638 9,334 6,637 5,756 -0.14%
-
Tax Rate 4.14% 21.90% 30.78% 24.64% 21.98% 11.48% 16.03% -
Total Cost 40,832 44,461 52,352 51,804 53,370 50,555 44,231 0.08%
-
Net Worth 120,007 115,359 111,131 108,001 108,172 98,933 83,414 -0.36%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 6,383 - - - 8,584 -
Div Payout % - - 99.17% - - - 149.14% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 120,007 115,359 111,131 108,001 108,172 98,933 83,414 -0.36%
NOSH 53,384 53,014 53,198 52,993 53,000 52,624 47,692 -0.11%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 14.05% 7.60% 10.95% 14.29% 14.89% 11.60% 11.51% -
ROE 5.56% 3.17% 5.79% 8.00% 8.63% 6.71% 6.90% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 88.99 90.77 110.51 114.05 118.31 108.68 104.81 0.16%
EPS 12.50 6.90 12.10 16.30 17.65 12.60 12.10 -0.03%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 18.00 -
NAPS 2.248 2.176 2.089 2.038 2.041 1.88 1.749 -0.25%
Adjusted Per Share Value based on latest NOSH - 52,993
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 41.99 42.53 51.96 53.42 55.42 50.55 44.18 0.05%
EPS 5.90 3.23 5.69 7.63 8.25 5.87 5.09 -0.14%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 7.59 -
NAPS 1.0607 1.0196 0.9822 0.9546 0.9561 0.8744 0.7373 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 4.82 4.92 5.90 8.50 11.30 15.00 0.00 -
P/RPS 5.42 5.42 5.34 7.45 9.55 13.80 0.00 -100.00%
P/EPS 38.56 71.30 48.76 52.15 64.16 118.93 0.00 -100.00%
EY 2.59 1.40 2.05 1.92 1.56 0.84 0.00 -100.00%
DY 0.00 0.00 2.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.26 2.82 4.17 5.54 7.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 31/05/01 27/02/01 14/11/00 22/08/00 30/05/00 14/04/00 -
Price 4.78 5.00 5.85 7.80 9.50 11.70 13.20 -
P/RPS 5.37 5.51 5.29 6.84 8.03 10.77 12.59 0.86%
P/EPS 38.24 72.46 48.35 47.85 53.94 92.77 109.37 1.07%
EY 2.62 1.38 2.07 2.09 1.85 1.08 0.91 -1.06%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.36 -
P/NAPS 2.13 2.30 2.80 3.83 4.65 6.22 7.55 1.29%

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