[PROTON] QoQ TTM Result on 30-Sep-2000 [#2]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 80.72%
YoY- 1639.98%
Quarter Report
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 8,909,641 8,301,238 7,496,308 7,149,559 6,746,398 4,947,722 3,272,130 -1.01%
PBT 577,620 378,297 303,839 217,598 140,198 137,787 11,661 -3.88%
Tax -126,356 -72,927 -106,865 -65,592 -43,170 -40,759 -4,587 -3.30%
NP 451,264 305,370 196,974 152,006 97,028 97,028 7,074 -4.12%
-
NP to SH 451,264 297,653 189,257 123,086 68,108 75,825 -14,129 -
-
Tax Rate 21.88% 19.28% 35.17% 30.14% 30.79% 29.58% 39.34% -
Total Cost 8,458,377 7,995,868 7,299,334 6,997,553 6,649,370 4,850,694 3,265,056 -0.96%
-
Net Worth 3,158,865 3,049,868 2,831,519 2,817,584 2,771,598 2,773,671 2,699,848 -0.15%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 13,572 13,572 13,572 13,572 10,883 10,883 10,883 -0.22%
Div Payout % 3.01% 4.56% 7.17% 11.03% 15.98% 14.35% 0.00% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 3,158,865 3,049,868 2,831,519 2,817,584 2,771,598 2,773,671 2,699,848 -0.15%
NOSH 542,760 542,681 542,436 542,887 543,450 542,792 543,666 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 5.06% 3.68% 2.63% 2.13% 1.44% 1.96% 0.22% -
ROE 14.29% 9.76% 6.68% 4.37% 2.46% 2.73% -0.52% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1,641.54 1,529.67 1,381.97 1,316.95 1,241.40 911.53 601.86 -1.01%
EPS 83.14 54.85 34.89 22.67 12.53 13.97 -2.60 -
DPS 2.50 2.50 2.50 2.50 2.00 2.01 2.00 -0.22%
NAPS 5.82 5.62 5.22 5.19 5.10 5.11 4.966 -0.16%
Adjusted Per Share Value based on latest NOSH - 542,887
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1,626.27 1,515.22 1,368.30 1,305.00 1,231.42 903.10 597.26 -1.01%
EPS 82.37 54.33 34.54 22.47 12.43 13.84 -2.58 -
DPS 2.48 2.48 2.48 2.48 1.99 1.99 1.99 -0.22%
NAPS 5.7659 5.5669 5.1684 5.1429 5.059 5.0628 4.928 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 24/07/01 25/05/01 05/02/01 30/11/00 25/07/00 - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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