[ENG] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- 20.5%
View:
Show?
Annual (Unaudited) Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 201,675 103,011 167,820 239,126 185,983 -0.08%
PBT 22,453 -18,069 16,216 40,171 32,061 0.37%
Tax -4,770 -1,639 -2,251 -9,154 -6,321 0.29%
NP 17,683 -19,708 13,965 31,017 25,740 0.39%
-
NP to SH 17,683 -19,708 13,965 31,017 25,740 0.39%
-
Tax Rate 21.24% - 13.88% 22.79% 19.72% -
Total Cost 183,992 122,719 153,855 208,109 160,243 -0.14%
-
Net Worth 105,935 109,730 115,572 110,949 83,262 -0.25%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,333 2,420 - - - -100.00%
Div Payout % 41.47% 0.00% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 105,935 109,730 115,572 110,949 83,262 -0.25%
NOSH 81,488 80,684 80,258 53,111 47,606 -0.55%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.77% -19.13% 8.32% 12.97% 13.84% -
ROE 16.69% -17.96% 12.08% 27.96% 30.91% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 247.49 127.67 209.10 450.24 390.67 0.47%
EPS 21.70 -24.40 17.40 58.40 54.10 0.95%
DPS 9.00 3.00 0.00 0.00 0.00 -100.00%
NAPS 1.30 1.36 1.44 2.089 1.749 0.30%
Adjusted Per Share Value based on latest NOSH - 53,198
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 178.25 91.05 148.33 211.35 164.38 -0.08%
EPS 15.63 -17.42 12.34 27.41 22.75 0.39%
DPS 6.48 2.14 0.00 0.00 0.00 -100.00%
NAPS 0.9363 0.9698 1.0215 0.9806 0.7359 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.28 2.50 3.24 5.90 0.00 -
P/RPS 1.73 1.96 1.55 1.31 0.00 -100.00%
P/EPS 19.72 -10.23 18.62 10.10 0.00 -100.00%
EY 5.07 -9.77 5.37 9.90 0.00 -100.00%
DY 2.10 1.20 0.00 0.00 0.00 -100.00%
P/NAPS 3.29 1.84 2.25 2.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/04 25/02/03 28/02/02 27/02/01 14/04/00 -
Price 4.56 1.98 3.20 5.85 13.20 -
P/RPS 1.84 1.55 1.53 1.30 3.38 0.63%
P/EPS 21.01 -8.11 18.39 10.02 24.41 0.15%
EY 4.76 -12.34 5.44 9.98 4.10 -0.15%
DY 1.97 1.52 0.00 0.00 0.00 -100.00%
P/NAPS 3.51 1.46 2.22 2.80 7.55 0.80%

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