[ASIAPAC] QoQ TTM Result on 31-Mar-2001 [#4]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- -21.6%
YoY- -1218.85%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 67,607 68,407 70,420 74,658 77,864 75,661 74,920 -6.60%
PBT -8,800 -77,158 -85,969 -90,327 -74,873 -5,176 -14,266 -27.47%
Tax 7,849 77,417 85,969 90,327 86,114 16,417 25,507 -54.32%
NP -951 259 0 0 11,241 11,241 11,241 -
-
NP to SH -9,963 -77,123 -86,113 -90,170 -74,153 -6,013 -15,130 -24.25%
-
Tax Rate - - - - - - - -
Total Cost 68,558 68,148 70,420 74,658 66,623 64,420 63,679 5.03%
-
Net Worth 31,114 25,899 24,505 28,094 31,506 98,179 104,974 -55.44%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 31,114 25,899 24,505 28,094 31,506 98,179 104,974 -55.44%
NOSH 345,714 369,999 350,082 351,176 350,076 350,642 349,915 -0.79%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -1.41% 0.38% 0.00% 0.00% 14.44% 14.86% 15.00% -
ROE -32.02% -297.77% -351.40% -320.96% -235.35% -6.12% -14.41% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 19.56 18.49 20.12 21.26 22.24 21.58 21.41 -5.83%
EPS -2.88 -20.84 -24.60 -25.68 -21.18 -1.71 -4.32 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.08 0.09 0.28 0.30 -55.08%
Adjusted Per Share Value based on latest NOSH - 351,176
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 4.60 4.66 4.79 5.08 5.30 5.15 5.10 -6.63%
EPS -0.68 -5.25 -5.86 -6.14 -5.05 -0.41 -1.03 -24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0176 0.0167 0.0191 0.0214 0.0668 0.0714 -55.39%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.22 0.16 0.16 0.19 0.25 0.35 0.49 -
P/RPS 1.12 0.87 0.80 0.89 1.12 1.62 2.29 -37.84%
P/EPS -7.63 -0.77 -0.65 -0.74 -1.18 -20.41 -11.33 -23.11%
EY -13.10 -130.28 -153.74 -135.14 -84.73 -4.90 -8.82 30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.29 2.29 2.38 2.78 1.25 1.63 30.76%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 28/08/01 31/05/01 31/01/01 30/11/00 30/08/00 -
Price 0.28 0.25 0.25 0.17 0.27 0.30 0.38 -
P/RPS 1.43 1.35 1.24 0.80 1.21 1.39 1.77 -13.22%
P/EPS -9.72 -1.20 -1.02 -0.66 -1.27 -17.49 -8.79 6.91%
EY -10.29 -83.38 -98.39 -151.04 -78.45 -5.72 -11.38 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.57 3.57 2.13 3.00 1.07 1.27 81.38%

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