[BIG] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.84%
YoY- 8.84%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 56,872 52,952 49,230 47,372 46,650 46,128 52,874 4.97%
PBT 3,684 3,698 3,503 2,951 2,803 2,662 2,739 21.82%
Tax 184 206 -350 -340 -264 -278 -54 -
NP 3,868 3,904 3,153 2,611 2,539 2,384 2,685 27.52%
-
NP to SH 3,868 3,904 3,153 2,611 2,539 2,384 2,685 27.52%
-
Tax Rate -4.99% -5.57% 9.99% 11.52% 9.42% 10.44% 1.97% -
Total Cost 53,004 49,048 46,077 44,761 44,111 43,744 50,189 3.70%
-
Net Worth 39,913 39,771 40,723 39,761 39,027 38,510 37,821 3.65%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 39,913 39,771 40,723 39,761 39,027 38,510 37,821 3.65%
NOSH 36,956 19,213 19,209 19,208 19,225 19,255 19,198 54.68%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.80% 7.37% 6.40% 5.51% 5.44% 5.17% 5.08% -
ROE 9.69% 9.82% 7.74% 6.57% 6.51% 6.19% 7.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 153.89 275.60 256.28 246.62 242.65 239.56 275.41 -32.13%
EPS 10.47 20.32 16.41 13.59 13.21 12.38 13.99 -17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.07 2.12 2.07 2.03 2.00 1.97 -32.99%
Adjusted Per Share Value based on latest NOSH - 19,208
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 89.50 83.33 77.48 74.55 73.42 72.59 83.21 4.97%
EPS 6.09 6.14 4.96 4.11 4.00 3.75 4.23 27.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6281 0.6259 0.6409 0.6257 0.6142 0.6061 0.5952 3.64%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.10 4.66 2.85 1.71 1.15 1.23 1.36 -
P/RPS 2.01 1.69 1.11 0.69 0.47 0.51 0.49 156.03%
P/EPS 29.62 22.93 17.36 12.58 8.71 9.93 9.72 110.04%
EY 3.38 4.36 5.76 7.95 11.48 10.07 10.28 -52.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 2.25 1.34 0.83 0.57 0.62 0.69 158.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.74 3.18 4.92 2.92 1.34 1.25 1.31 -
P/RPS 1.78 1.15 1.92 1.18 0.55 0.52 0.48 139.39%
P/EPS 26.18 15.65 29.97 21.48 10.15 10.10 9.37 98.25%
EY 3.82 6.39 3.34 4.66 9.86 9.90 10.68 -49.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.54 2.32 1.41 0.66 0.63 0.66 145.37%

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