[SUIWAH] QoQ Quarter Result on 31-Aug-2000 [#1]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-Aug-2000 [#1]
Profit Trend
QoQ- 85.16%
YoY--%
View:
Show?
Quarter Result
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Revenue 54,662 74,282 54,577 55,787 55,375 73,006 49,675 -0.09%
PBT -261 4,923 3,208 2,985 1,860 5,214 2,148 -
Tax 261 -1,053 -804 -689 -620 -1,253 -633 -
NP 0 3,870 2,404 2,296 1,240 3,961 1,515 -
-
NP to SH -1,873 3,870 2,404 2,296 1,240 3,961 1,515 -
-
Tax Rate - 21.39% 25.06% 23.08% 33.33% 24.03% 29.47% -
Total Cost 54,662 70,412 52,173 53,491 54,135 69,045 48,160 -0.12%
-
Net Worth 49,231 52,352 48,487 45,882 43,677 44,031 46,985 -0.04%
Dividend
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Div 1,850 - - - 1,850 - - -100.00%
Div Payout % 0.00% - - - 149.25% - - -
Equity
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Net Worth 49,231 52,352 48,487 45,882 43,677 44,031 46,985 -0.04%
NOSH 18,507 18,499 18,506 18,501 18,507 18,500 18,498 -0.00%
Ratio Analysis
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
NP Margin 0.00% 5.21% 4.40% 4.12% 2.24% 5.43% 3.05% -
ROE -3.80% 7.39% 4.96% 5.00% 2.84% 9.00% 3.22% -
Per Share
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 295.34 401.55 294.91 301.53 299.20 394.61 268.54 -0.09%
EPS -10.12 20.92 12.99 12.41 6.70 21.41 8.19 -
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -100.00%
NAPS 2.66 2.83 2.62 2.48 2.36 2.38 2.54 -0.04%
Adjusted Per Share Value based on latest NOSH - 18,501
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 89.61 121.77 89.47 91.45 90.78 119.68 81.43 -0.09%
EPS -3.07 6.34 3.94 3.76 2.03 6.49 2.48 -
DPS 3.03 0.00 0.00 0.00 3.03 0.00 0.00 -100.00%
NAPS 0.8071 0.8582 0.7949 0.7522 0.716 0.7218 0.7703 -0.04%
Price Multiplier on Financial Quarter End Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 - -
Price 3.18 4.32 6.00 10.30 12.10 13.50 0.00 -
P/RPS 1.08 1.08 2.03 3.42 4.04 3.42 0.00 -100.00%
P/EPS -31.42 20.65 46.19 83.00 180.60 63.05 0.00 -100.00%
EY -3.18 4.84 2.17 1.20 0.55 1.59 0.00 -100.00%
DY 3.14 0.00 0.00 0.00 0.83 0.00 0.00 -100.00%
P/NAPS 1.20 1.53 2.29 4.15 5.13 5.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 09/08/01 23/04/01 29/01/01 30/10/00 31/07/00 26/04/00 10/02/00 -
Price 3.60 2.88 4.30 7.55 10.60 12.20 11.20 -
P/RPS 1.22 0.72 1.46 2.50 3.54 3.09 4.17 1.25%
P/EPS -35.57 13.77 33.10 60.84 158.21 56.98 136.75 -
EY -2.81 7.26 3.02 1.64 0.63 1.75 0.73 -
DY 2.78 0.00 0.00 0.00 0.94 0.00 0.00 -100.00%
P/NAPS 1.35 1.02 1.64 3.04 4.49 5.13 4.41 1.20%

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