[BIG] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 11.71%
YoY- 177.14%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 52,164 42,382 39,043 37,326 35,368 35,658 35,433 29.32%
PBT 2,440 1,496 1,095 1,195 997 843 1,480 39.43%
Tax -65 549 685 694 709 300 70 -
NP 2,375 2,045 1,780 1,889 1,706 1,143 1,550 32.80%
-
NP to SH 2,375 2,045 1,637 1,746 1,563 901 1,451 38.76%
-
Tax Rate 2.66% -36.70% -62.56% -58.08% -71.11% -35.59% -4.73% -
Total Cost 49,789 40,337 37,263 35,437 33,662 34,515 33,883 29.16%
-
Net Worth 19,235 35,020 35,022 34,178 33,749 30,918 3,438,970 -96.81%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 19,235 35,020 35,022 34,178 33,749 30,918 3,438,970 -96.81%
NOSH 19,235 19,136 19,243 19,201 19,285 19,324 19,227 0.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.55% 4.83% 4.56% 5.06% 4.82% 3.21% 4.37% -
ROE 12.35% 5.84% 4.67% 5.11% 4.63% 2.91% 0.04% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 271.18 221.47 202.89 194.39 183.39 184.52 184.29 29.28%
EPS 12.35 10.69 8.51 9.09 8.10 4.66 7.55 38.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.83 1.82 1.78 1.75 1.60 178.86 -96.81%
Adjusted Per Share Value based on latest NOSH - 19,201
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 82.09 66.70 61.44 58.74 55.66 56.12 55.76 29.32%
EPS 3.74 3.22 2.58 2.75 2.46 1.42 2.28 38.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3027 0.5511 0.5512 0.5379 0.5311 0.4866 54.1207 -96.81%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.50 1.28 1.21 1.10 1.70 1.87 2.39 -
P/RPS 0.55 0.58 0.60 0.57 0.93 1.01 1.30 -43.55%
P/EPS 12.15 11.98 14.22 12.10 20.98 40.11 31.67 -47.10%
EY 8.23 8.35 7.03 8.27 4.77 2.49 3.16 88.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.70 0.66 0.62 0.97 1.17 0.01 2697.45%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 28/11/01 06/08/01 31/05/01 02/03/01 12/01/01 30/08/00 -
Price 1.60 1.42 1.50 1.05 1.43 1.80 2.50 -
P/RPS 0.59 0.64 0.74 0.54 0.78 0.98 1.36 -42.60%
P/EPS 12.96 13.29 17.63 11.55 17.64 38.61 33.13 -46.42%
EY 7.72 7.53 5.67 8.66 5.67 2.59 3.02 86.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.78 0.82 0.59 0.82 1.13 0.01 2820.10%

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