[TA] QoQ TTM Result on 31-Jan-2000 [#4]

Announcement Date
31-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
31-Jan-2000 [#4]
Profit Trend
QoQ- 27.1%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
Revenue 433,598 481,287 626,201 416,444 323,993 213,622 0 -100.00%
PBT 63,901 116,399 203,586 141,512 116,831 96,038 0 -100.00%
Tax 26,222 -4,938 -9,698 -1,450 -6,634 -7,179 0 -100.00%
NP 90,123 111,461 193,888 140,062 110,197 88,859 0 -100.00%
-
NP to SH 65,175 111,461 193,888 140,062 110,197 88,859 0 -100.00%
-
Tax Rate -41.04% 4.24% 4.76% 1.02% 5.68% 7.48% - -
Total Cost 343,475 369,826 432,313 276,382 213,796 124,763 0 -100.00%
-
Net Worth 1,512,804 1,567,799 1,554,973 1,255,383 1,177,268 0 0 -100.00%
Dividend
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
Div 7,998 7,998 7,998 7,998 - - - -100.00%
Div Payout % 12.27% 7.18% 4.13% 5.71% - - - -
Equity
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
Net Worth 1,512,804 1,567,799 1,554,973 1,255,383 1,177,268 0 0 -100.00%
NOSH 1,327,021 1,340,000 1,329,036 1,110,958 1,051,133 906,724 0 -100.00%
Ratio Analysis
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
NP Margin 20.78% 23.16% 30.96% 33.63% 34.01% 41.60% 0.00% -
ROE 4.31% 7.11% 12.47% 11.16% 9.36% 0.00% 0.00% -
Per Share
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
RPS 32.67 35.92 47.12 37.49 30.82 23.56 0.00 -100.00%
EPS 4.91 8.32 14.59 12.61 10.48 9.80 0.00 -100.00%
DPS 0.60 0.60 0.60 0.72 0.00 0.00 0.00 -100.00%
NAPS 1.14 1.17 1.17 1.13 1.12 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,110,958
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
RPS 17.37 19.28 25.08 16.68 12.98 8.56 0.00 -100.00%
EPS 2.61 4.46 7.77 5.61 4.41 3.56 0.00 -100.00%
DPS 0.32 0.32 0.32 0.32 0.00 0.00 0.00 -100.00%
NAPS 0.6059 0.6279 0.6228 0.5028 0.4715 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
Date 31/10/00 31/07/00 28/04/00 31/01/00 - - - -
Price 0.95 1.16 1.55 1.80 0.00 0.00 0.00 -
P/RPS 2.91 3.23 3.29 4.80 0.00 0.00 0.00 -100.00%
P/EPS 19.34 13.95 10.62 14.28 0.00 0.00 0.00 -100.00%
EY 5.17 7.17 9.41 7.00 0.00 0.00 0.00 -100.00%
DY 0.63 0.51 0.39 0.40 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 0.99 1.32 1.59 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 CAGR
Date 21/12/00 29/09/00 30/06/00 - - - - -
Price 0.75 0.85 1.23 0.00 0.00 0.00 0.00 -
P/RPS 2.30 2.37 2.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.27 10.22 8.43 0.00 0.00 0.00 0.00 -100.00%
EY 6.55 9.79 11.86 0.00 0.00 0.00 0.00 -100.00%
DY 0.80 0.70 0.49 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.66 0.73 1.05 0.00 0.00 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