[MULPHA] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -1903.02%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 940,598 878,098 841,978 960,213 842,729 854,345 7.98%
PBT -5,732 -10,425 -23,046 -5,736 11,760 22,363 -
Tax 10,235 12,256 23,046 12,167 -755 -8,101 -
NP 4,503 1,831 0 6,431 11,005 14,262 -60.17%
-
NP to SH -36,452 -43,253 -54,013 -41,122 -2,053 5,333 -
-
Tax Rate - - - - 6.42% 36.23% -
Total Cost 936,095 876,267 841,978 953,782 831,724 840,083 9.02%
-
Net Worth 1,265,684 1,267,615 1,263,912 1,137,601 1,060,148 1,102,994 11.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,265,684 1,267,615 1,263,912 1,137,601 1,060,148 1,102,994 11.61%
NOSH 1,406,315 1,408,461 1,404,347 1,223,226 1,115,945 1,050,470 26.23%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.48% 0.21% 0.00% 0.67% 1.31% 1.67% -
ROE -2.88% -3.41% -4.27% -3.61% -0.19% 0.48% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 66.88 62.34 59.96 78.50 75.52 81.33 -14.46%
EPS -2.59 -3.07 -3.85 -3.36 -0.18 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.93 0.95 1.05 -11.58%
Adjusted Per Share Value based on latest NOSH - 1,223,226
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 294.29 274.73 263.43 300.43 263.67 267.30 7.98%
EPS -11.40 -13.53 -16.90 -12.87 -0.64 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.966 3.9544 3.5593 3.3169 3.451 11.61%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.29 0.33 0.31 0.35 0.43 0.64 -
P/RPS 0.43 0.53 0.52 0.45 0.57 0.79 -38.47%
P/EPS -11.19 -10.75 -8.06 -10.41 -233.73 126.06 -
EY -8.94 -9.31 -12.41 -9.61 -0.43 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.34 0.38 0.45 0.61 -40.26%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 29/11/01 29/08/01 29/05/01 27/02/01 24/11/00 30/08/00 -
Price 0.42 0.37 0.31 0.35 0.41 0.52 -
P/RPS 0.63 0.59 0.52 0.45 0.54 0.64 -1.24%
P/EPS -16.20 -12.05 -8.06 -10.41 -222.86 102.43 -
EY -6.17 -8.30 -12.41 -9.61 -0.45 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.34 0.38 0.43 0.50 -4.82%

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