[CVIEW] QoQ TTM Result on 31-Aug-2002 [#3]

Announcement Date
22-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
31-Aug-2002 [#3]
Profit Trend
QoQ- 7.38%
YoY--%
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 50,310 49,723 61,044 33,298 24,594 15,487 0 -
PBT 11,622 11,116 22,783 13,140 12,128 11,242 0 -
Tax -3,573 -2,919 -5,941 -3,133 -2,809 -3,204 0 -
NP 8,049 8,197 16,842 10,007 9,319 8,038 0 -
-
NP to SH 8,049 8,197 16,842 10,007 9,319 8,038 0 -
-
Tax Rate 30.74% 26.26% 26.08% 23.84% 23.16% 28.50% - -
Total Cost 42,261 41,526 44,202 23,291 15,275 7,449 0 -
-
Net Worth 143,379 143,291 144,979 139,594 100,078 122,354 0 -
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 2,999 2,999 2,999 - - - - -
Div Payout % 37.27% 36.59% 17.81% - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 143,379 143,291 144,979 139,594 100,078 122,354 0 -
NOSH 100,265 99,508 99,985 99,710 100,078 84,968 0 -
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 16.00% 16.49% 27.59% 30.05% 37.89% 51.90% 0.00% -
ROE 5.61% 5.72% 11.62% 7.17% 9.31% 6.57% 0.00% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 50.18 49.97 61.05 33.39 24.57 18.23 0.00 -
EPS 8.03 8.24 16.84 10.04 9.31 9.46 0.00 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.45 1.40 1.00 1.44 1.35 3.91%
Adjusted Per Share Value based on latest NOSH - 99,710
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 50.31 49.72 61.04 33.30 24.59 15.49 0.00 -
EPS 8.05 8.20 16.84 10.01 9.32 8.04 0.00 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.4338 1.4329 1.4498 1.3959 1.0008 1.2235 1.35 4.10%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - - -
Price 0.98 1.02 1.10 1.11 1.25 0.00 0.00 -
P/RPS 1.95 2.04 1.80 3.32 5.09 0.00 0.00 -
P/EPS 12.21 12.38 6.53 11.06 13.42 0.00 0.00 -
EY 8.19 8.08 15.31 9.04 7.45 0.00 0.00 -
DY 3.06 2.94 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.76 0.79 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 23/07/03 28/04/03 22/01/03 - - - - -
Price 1.00 0.95 1.10 0.00 0.00 0.00 0.00 -
P/RPS 1.99 1.90 1.80 0.00 0.00 0.00 0.00 -
P/EPS 12.46 11.53 6.53 0.00 0.00 0.00 0.00 -
EY 8.03 8.67 15.31 0.00 0.00 0.00 0.00 -
DY 3.00 3.16 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.76 0.00 0.00 0.00 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