[QUALITY] QoQ TTM Result on 31-Jul-2001 [#2]

Announcement Date
24-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 1.31%
YoY- 282.81%
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 111,607 103,915 97,778 90,891 88,260 87,822 76,983 28.18%
PBT 7,307 6,776 5,038 5,713 5,442 5,200 3,498 63.63%
Tax -1,315 -1,459 -1,600 -1,460 -1,244 -981 -1,318 -0.15%
NP 5,992 5,317 3,438 4,253 4,198 4,219 2,180 96.58%
-
NP to SH 5,992 5,317 3,438 4,253 4,198 4,219 2,180 96.58%
-
Tax Rate 18.00% 21.53% 31.76% 25.56% 22.86% 18.87% 37.68% -
Total Cost 105,615 98,598 94,340 86,638 84,062 83,603 74,803 25.93%
-
Net Worth 115,879 114,670 105,209 59,289 58,696 58,200 56,126 62.35%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 115,879 114,670 105,209 59,289 58,696 58,200 56,126 62.35%
NOSH 56,803 56,767 50,100 30,096 29,947 30,000 29,977 53.30%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 5.37% 5.12% 3.52% 4.68% 4.76% 4.80% 2.83% -
ROE 5.17% 4.64% 3.27% 7.17% 7.15% 7.25% 3.88% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 196.48 183.05 195.17 302.00 294.72 292.74 256.81 -16.39%
EPS 10.55 9.37 6.86 14.13 14.02 14.06 7.27 28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.02 2.10 1.97 1.96 1.94 1.8723 5.90%
Adjusted Per Share Value based on latest NOSH - 30,096
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 192.55 179.28 168.69 156.81 152.27 151.52 132.82 28.17%
EPS 10.34 9.17 5.93 7.34 7.24 7.28 3.76 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9992 1.9784 1.8152 1.0229 1.0127 1.0041 0.9683 62.35%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 1.87 1.49 1.22 1.33 1.17 1.44 2.15 -
P/RPS 0.95 0.81 0.63 0.44 0.40 0.49 0.84 8.57%
P/EPS 17.73 15.91 17.78 9.41 8.35 10.24 29.56 -28.94%
EY 5.64 6.29 5.62 10.63 11.98 9.77 3.38 40.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.58 0.68 0.60 0.74 1.15 -13.85%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 25/06/02 05/04/02 31/12/01 24/09/01 28/06/01 19/04/01 08/12/00 -
Price 1.45 1.51 1.40 1.20 1.30 1.03 1.81 -
P/RPS 0.74 0.82 0.72 0.40 0.44 0.35 0.70 3.78%
P/EPS 13.75 16.12 20.40 8.49 9.27 7.32 24.89 -32.74%
EY 7.27 6.20 4.90 11.78 10.78 13.65 4.02 48.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.67 0.61 0.66 0.53 0.97 -18.82%

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