[BIG] QoQ TTM Result on 30-Jun-2000 [#2]

Announcement Date
30-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 130.32%
YoY--%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 37,326 35,368 35,658 35,433 25,780 17,518 9,031 -1.42%
PBT 1,195 997 843 1,480 656 338 496 -0.88%
Tax 694 709 300 70 73 69 -89 -
NP 1,889 1,706 1,143 1,550 729 407 407 -1.54%
-
NP to SH 1,746 1,563 901 1,451 630 308 407 -1.46%
-
Tax Rate -58.08% -71.11% -35.59% -4.73% -11.13% -20.41% 17.94% -
Total Cost 35,437 33,662 34,515 33,883 25,051 17,111 8,624 -1.42%
-
Net Worth 34,178 33,749 30,918 3,438,970 33,350 30,616 3,338,525 4.75%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 34,178 33,749 30,918 3,438,970 33,350 30,616 3,338,525 4.75%
NOSH 19,201 19,285 19,324 19,227 19,166 18,333 18,755 -0.02%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 5.06% 4.82% 3.21% 4.37% 2.83% 2.32% 4.51% -
ROE 5.11% 4.63% 2.91% 0.04% 1.89% 1.01% 0.01% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 194.39 183.39 184.52 184.29 134.50 95.55 48.15 -1.40%
EPS 9.09 8.10 4.66 7.55 3.29 1.68 2.17 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.60 178.86 1.74 1.67 178.00 4.78%
Adjusted Per Share Value based on latest NOSH - 19,227
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 58.74 55.66 56.12 55.76 40.57 27.57 14.21 -1.42%
EPS 2.75 2.46 1.42 2.28 0.99 0.48 0.64 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.5311 0.4866 54.1207 0.5248 0.4818 52.54 4.75%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.10 1.70 1.87 2.39 3.70 0.00 0.00 -
P/RPS 0.57 0.93 1.01 1.30 2.75 0.00 0.00 -100.00%
P/EPS 12.10 20.98 40.11 31.67 112.57 0.00 0.00 -100.00%
EY 8.27 4.77 2.49 3.16 0.89 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.97 1.17 0.01 2.13 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 31/05/01 02/03/01 12/01/01 30/08/00 30/05/00 - - -
Price 1.05 1.43 1.80 2.50 2.81 0.00 0.00 -
P/RPS 0.54 0.78 0.98 1.36 2.09 0.00 0.00 -100.00%
P/EPS 11.55 17.64 38.61 33.13 85.49 0.00 0.00 -100.00%
EY 8.66 5.67 2.59 3.02 1.17 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 1.13 0.01 1.61 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