[POS] QoQ TTM Result on 31-Oct-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -51.65%
YoY- -54.41%
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 116,529 249,286 448,247 680,530 768,237 919,570 720,609 -70.35%
PBT -48,405 -48,119 10,000 75,445 170,720 319,320 261,201 -
Tax 48,405 48,119 19,795 50,896 -9,742 -25,556 2,768 574.90%
NP 0 0 29,795 126,341 160,978 293,764 263,969 -
-
NP to SH -46,913 -50,011 -20,216 76,330 157,880 293,764 263,969 -
-
Tax Rate - - -197.95% -67.46% 5.71% 8.00% -1.06% -
Total Cost 116,529 249,286 418,452 554,189 607,259 625,806 456,640 -59.80%
-
Net Worth 785,600 775,737 874,491 650,149 691,003 680,892 613,239 17.97%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 785,600 775,737 874,491 650,149 691,003 680,892 613,239 17.97%
NOSH 392,800 387,868 374,723 374,704 373,253 366,031 344,807 9.08%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 0.00% 0.00% 6.65% 18.57% 20.95% 31.95% 36.63% -
ROE -5.97% -6.45% -2.31% 11.74% 22.85% 43.14% 43.05% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 29.67 64.27 119.62 181.62 205.82 251.23 208.99 -72.81%
EPS -11.94 -12.89 -5.39 20.37 42.30 80.26 76.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.3337 1.7351 1.8513 1.8602 1.7785 8.14%
Adjusted Per Share Value based on latest NOSH - 374,704
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 14.89 31.85 57.26 86.94 98.14 117.48 92.06 -70.34%
EPS -5.99 -6.39 -2.58 9.75 20.17 37.53 33.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0036 0.991 1.1172 0.8306 0.8828 0.8698 0.7834 17.97%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.79 1.74 1.68 1.81 2.36 3.42 3.42 -
P/RPS 6.03 2.71 1.40 1.00 1.15 1.36 1.64 138.41%
P/EPS -14.99 -13.49 -31.14 8.89 5.58 4.26 4.47 -
EY -6.67 -7.41 -3.21 11.25 17.92 23.47 22.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.72 1.04 1.27 1.84 1.92 -39.68%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 27/06/01 29/03/01 30/11/00 14/09/00 06/06/00 - -
Price 1.52 1.78 1.65 1.73 1.86 2.88 0.00 -
P/RPS 5.12 2.77 1.38 0.95 0.90 1.15 0.00 -
P/EPS -12.73 -13.81 -30.58 8.49 4.40 3.59 0.00 -
EY -7.86 -7.24 -3.27 11.77 22.74 27.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.71 1.00 1.00 1.55 0.00 -

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