[ASIABRN] QoQ TTM Result on 31-Mar-2001 [#3]

Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -15.04%
YoY- 49.42%
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 101,819 102,175 99,561 103,220 106,457 97,046 96,589 3.56%
PBT 7,053 5,325 6,489 9,808 11,546 9,390 9,208 -16.24%
Tax -1,911 -1,636 -1,941 -3,471 -4,087 -3,045 -2,927 -24.68%
NP 5,142 3,689 4,548 6,337 7,459 6,345 6,281 -12.45%
-
NP to SH 5,142 3,689 4,548 6,337 7,459 6,345 6,281 -12.45%
-
Tax Rate 27.09% 30.72% 29.91% 35.39% 35.40% 32.43% 31.79% -
Total Cost 96,677 98,486 95,013 96,883 98,998 90,701 90,308 4.63%
-
Net Worth 31,339 51,086 51,316 31,254 41,681 41,583 46,826 -23.43%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,096 1,096 1,096 1,026 1,026 1,026 1,026 4.48%
Div Payout % 21.33% 29.73% 24.12% 16.20% 13.76% 16.18% 16.34% -
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 31,339 51,086 51,316 31,254 41,681 41,583 46,826 -23.43%
NOSH 31,339 31,301 31,340 31,254 20,840 20,791 20,526 32.49%
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 5.05% 3.61% 4.57% 6.14% 7.01% 6.54% 6.50% -
ROE 16.41% 7.22% 8.86% 20.28% 17.90% 15.26% 13.41% -
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 324.89 326.42 317.68 330.26 510.81 466.75 470.56 -21.82%
EPS 16.41 11.79 14.51 20.28 35.79 30.52 30.60 -33.91%
DPS 3.50 3.50 3.50 3.28 5.00 5.00 5.00 -21.11%
NAPS 1.00 1.6321 1.6374 1.00 2.00 2.00 2.2813 -42.20%
Adjusted Per Share Value based on latest NOSH - 31,254
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 43.77 43.92 42.79 44.37 45.76 41.71 41.52 3.57%
EPS 2.21 1.59 1.95 2.72 3.21 2.73 2.70 -12.46%
DPS 0.47 0.47 0.47 0.44 0.44 0.44 0.44 4.48%
NAPS 0.1347 0.2196 0.2206 0.1343 0.1792 0.1787 0.2013 -23.44%
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 1.40 1.09 1.02 1.00 1.50 1.93 2.30 -
P/RPS 0.43 0.33 0.32 0.30 0.29 0.41 0.49 -8.31%
P/EPS 8.53 9.25 7.03 4.93 4.19 6.32 7.52 8.73%
EY 11.72 10.81 14.23 20.28 23.86 15.81 13.30 -8.06%
DY 2.50 3.21 3.43 3.28 3.33 2.59 2.17 9.86%
P/NAPS 1.40 0.67 0.62 1.00 0.75 0.97 1.01 24.24%
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 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 28/11/00 28/08/00 -
Price 1.20 1.40 1.24 1.02 1.30 1.90 2.26 -
P/RPS 0.37 0.43 0.39 0.31 0.25 0.41 0.48 -15.89%
P/EPS 7.31 11.88 8.54 5.03 3.63 6.23 7.39 -0.72%
EY 13.67 8.42 11.70 19.88 27.53 16.06 13.54 0.63%
DY 2.92 2.50 2.82 3.22 3.85 2.63 2.21 20.34%
P/NAPS 1.20 0.86 0.76 1.02 0.65 0.95 0.99 13.64%

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