[POS] QoQ TTM Result on 31-Jul-2001 [#2]

Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 6.19%
YoY- -129.71%
View:
Show?
TTM Result
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 187,761 0 0 116,529 249,286 448,247 680,530 -59.78%
PBT 26,438 0 0 -48,405 -48,119 10,000 75,445 -52.37%
Tax -12,308 0 0 48,405 48,119 19,795 50,896 -
NP 14,130 0 0 0 0 29,795 126,341 -78.76%
-
NP to SH 14,130 0 0 -46,913 -50,011 -20,216 76,330 -69.67%
-
Tax Rate 46.55% - - - - -197.95% -67.46% -
Total Cost 173,631 0 0 116,529 249,286 418,452 554,189 -55.99%
-
Net Worth 1,073,021 1,059,965 789,180 785,600 775,737 874,491 650,149 42.53%
Dividend
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,073,021 1,059,965 789,180 785,600 775,737 874,491 650,149 42.53%
NOSH 390,331 391,333 394,590 392,800 387,868 374,723 374,704 2.93%
Ratio Analysis
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 7.53% 0.00% 0.00% 0.00% 0.00% 6.65% 18.57% -
ROE 1.32% 0.00% 0.00% -5.97% -6.45% -2.31% 11.74% -
Per Share
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 48.10 0.00 0.00 29.67 64.27 119.62 181.62 -60.93%
EPS 3.62 0.00 0.00 -11.94 -12.89 -5.39 20.37 -70.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.749 2.7086 2.00 2.00 2.00 2.3337 1.7351 38.47%
Adjusted Per Share Value based on latest NOSH - 392,800
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 23.99 0.00 0.00 14.89 31.85 57.26 86.94 -59.77%
EPS 1.81 0.00 0.00 -5.99 -6.39 -2.58 9.75 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3708 1.3541 1.0082 1.0036 0.991 1.1172 0.8306 42.53%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 29/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 1.60 1.61 1.61 1.79 1.74 1.68 1.81 -
P/RPS 3.33 0.00 0.00 6.03 2.71 1.40 1.00 134.18%
P/EPS 44.20 0.00 0.00 -14.99 -13.49 -31.14 8.89 210.95%
EY 2.26 0.00 0.00 -6.67 -7.41 -3.21 11.25 -67.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.81 0.90 0.87 0.72 1.04 -33.83%
Price Multiplier on Announcement Date
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/05/02 28/02/02 28/12/01 27/09/01 27/06/01 29/03/01 30/11/00 -
Price 1.70 1.58 1.62 1.52 1.78 1.65 1.73 -
P/RPS 3.53 0.00 0.00 5.12 2.77 1.38 0.95 153.06%
P/EPS 46.96 0.00 0.00 -12.73 -13.81 -30.58 8.49 235.30%
EY 2.13 0.00 0.00 -7.86 -7.24 -3.27 11.77 -70.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.81 0.76 0.89 0.71 1.00 -28.69%

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