[TROP] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -71.3%
YoY- 113.26%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 175,119 189,296 188,184 172,397 170,689 151,389 111,149 35.36%
PBT 28,209 40,913 34,409 15,854 48,782 -101,539 -96,670 -
Tax 6,921 -1,282 4,192 2,697 -4,053 146,268 141,399 -86.59%
NP 35,130 39,631 38,601 18,551 44,729 44,729 44,729 -14.86%
-
NP to SH 35,130 37,894 30,587 10,537 36,715 -76,665 -70,388 -
-
Tax Rate -24.53% 3.13% -12.18% -17.01% 8.31% - - -
Total Cost 139,989 149,665 149,583 153,846 125,960 106,660 66,420 64.31%
-
Net Worth 577,187 566,500 571,941 533,098 50,869,286 546,670 551,852 3.03%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 577,187 566,500 571,941 533,098 50,869,286 546,670 551,852 3.03%
NOSH 264,764 257,499 259,973 256,297 248,142 259,085 259,085 1.45%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.06% 20.94% 20.51% 10.76% 26.20% 29.55% 40.24% -
ROE 6.09% 6.69% 5.35% 1.98% 0.07% -14.02% -12.75% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 66.14 73.51 72.39 67.26 68.79 58.43 42.90 33.42%
EPS 13.27 14.72 11.77 4.11 14.80 -29.59 -27.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.20 2.20 2.08 205.00 2.11 2.13 1.55%
Adjusted Per Share Value based on latest NOSH - 256,297
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 7.62 8.24 8.19 7.50 7.43 6.59 4.84 35.29%
EPS 1.53 1.65 1.33 0.46 1.60 -3.34 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2512 0.2465 0.2489 0.232 22.1369 0.2379 0.2402 3.02%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.80 0.90 0.88 1.00 1.58 2.02 3.58 -
P/RPS 1.21 1.22 1.22 1.49 2.30 3.46 8.34 -72.35%
P/EPS 6.03 6.12 7.48 24.32 10.68 -6.83 -13.18 -
EY 16.59 16.35 13.37 4.11 9.36 -14.65 -7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.40 0.48 0.01 0.96 1.68 -63.49%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 27/08/01 30/05/01 28/02/01 28/11/00 24/08/00 - -
Price 1.06 1.08 0.89 0.99 1.37 2.00 0.00 -
P/RPS 1.60 1.47 1.23 1.47 1.99 3.42 0.00 -
P/EPS 7.99 7.34 7.56 24.08 9.26 -6.76 0.00 -
EY 12.52 13.63 13.22 4.15 10.80 -14.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.40 0.48 0.01 0.95 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