[MWE] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -215.95%
YoY- -160.08%
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 557,372 547,091 476,888 443,805 385,416 273,062 198,605 -1.04%
PBT 3,461 3,378 2,664 11,181 13,634 8,597 4,541 0.27%
Tax -502 -2,570 -629 -9,146 -5,136 -99 1,922 -
NP 2,959 808 2,035 2,035 8,498 8,498 6,463 0.79%
-
NP to SH -10,173 -13,020 -11,793 -3,883 3,349 4,045 2,010 -
-
Tax Rate 14.50% 76.08% 23.61% 81.80% 37.67% 1.15% -42.33% -
Total Cost 554,413 546,283 474,853 441,770 376,918 264,564 192,142 -1.06%
-
Net Worth 267,308 261,046 264,205 276,424 264,480 232,329 231,020 -0.14%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - 1,674 1,674 - - -
Div Payout % - - - 0.00% 49.99% - - -
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 267,308 261,046 264,205 276,424 264,480 232,329 231,020 -0.14%
NOSH 208,834 207,179 209,686 207,837 198,857 169,583 167,406 -0.22%
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 0.53% 0.15% 0.43% 0.46% 2.20% 3.11% 3.25% -
ROE -3.81% -4.99% -4.46% -1.40% 1.27% 1.74% 0.87% -
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 266.90 264.07 227.43 213.53 193.82 161.02 118.64 -0.81%
EPS -4.87 -6.28 -5.62 -1.87 1.68 2.39 1.20 -
DPS 0.00 0.00 0.00 0.81 0.84 0.00 0.00 -
NAPS 1.28 1.26 1.26 1.33 1.33 1.37 1.38 0.07%
Adjusted Per Share Value based on latest NOSH - 207,837
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 240.70 236.26 205.95 191.66 166.44 117.92 85.77 -1.04%
EPS -4.39 -5.62 -5.09 -1.68 1.45 1.75 0.87 -
DPS 0.00 0.00 0.00 0.72 0.72 0.00 0.00 -
NAPS 1.1544 1.1273 1.141 1.1938 1.1422 1.0033 0.9977 -0.14%
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 0.54 0.50 0.69 1.02 1.16 1.73 0.00 -
P/RPS 0.20 0.19 0.30 0.48 0.60 1.07 0.00 -100.00%
P/EPS -11.09 -7.96 -12.27 -54.60 68.88 72.53 0.00 -100.00%
EY -9.02 -12.57 -8.15 -1.83 1.45 1.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.79 0.73 0.00 0.00 -
P/NAPS 0.42 0.40 0.55 0.77 0.87 1.26 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 29/08/01 29/05/01 28/02/01 29/11/00 30/08/00 - - -
Price 0.62 0.54 0.62 0.90 1.39 0.00 0.00 -
P/RPS 0.23 0.20 0.27 0.42 0.72 0.00 0.00 -100.00%
P/EPS -12.73 -8.59 -11.02 -48.17 82.54 0.00 0.00 -100.00%
EY -7.86 -11.64 -9.07 -2.08 1.21 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.89 0.61 0.00 0.00 -
P/NAPS 0.48 0.43 0.49 0.68 1.05 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