[SPB] YoY Annualized Quarter Result on 31-Jul-2000 [#3]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Jul-2000 [#3]
Profit Trend
QoQ- -17.65%
YoY- 1.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 205,438 109,477 106,453 111,937 76,358 0 -100.00%
PBT 87,112 149,533 42,748 105,662 92,349 0 -100.00%
Tax -9,504 -24,548 -11,546 -13,845 -1,705 0 -100.00%
NP 77,608 124,985 31,201 91,817 90,644 0 -100.00%
-
NP to SH 77,608 124,985 31,201 91,817 90,644 0 -100.00%
-
Tax Rate 10.91% 16.42% 27.01% 13.10% 1.85% - -
Total Cost 127,830 -15,508 75,252 20,120 -14,285 0 -100.00%
-
Net Worth 1,123,575 1,099,577 1,003,390 1,006,829 900,482 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div 41,232 - - - - - -100.00%
Div Payout % 53.13% - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 1,123,575 1,099,577 1,003,390 1,006,829 900,482 0 -100.00%
NOSH 343,600 343,618 343,627 343,627 343,695 0 -100.00%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin 37.78% 114.17% 29.31% 82.03% 118.71% 0.00% -
ROE 6.91% 11.37% 3.11% 9.12% 10.07% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 59.79 31.86 30.98 32.58 22.22 0.00 -100.00%
EPS 22.59 36.37 9.08 26.72 26.37 0.00 -100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.27 3.20 2.92 2.93 2.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 343,324
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 59.79 31.86 30.98 32.58 22.22 0.00 -100.00%
EPS 22.59 36.37 9.08 26.72 26.38 0.00 -100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.2698 3.20 2.9201 2.9301 2.6206 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 2.49 1.81 1.62 2.01 0.00 0.00 -
P/RPS 4.16 5.68 5.23 6.17 0.00 0.00 -100.00%
P/EPS 11.02 4.98 17.84 7.52 0.00 0.00 -100.00%
EY 9.07 20.10 5.60 13.29 0.00 0.00 -100.00%
DY 4.82 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.57 0.55 0.69 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 30/09/03 26/09/02 04/10/01 29/09/00 29/09/99 - -
Price 2.26 1.67 1.40 1.86 0.00 0.00 -
P/RPS 3.78 5.24 4.52 5.71 0.00 0.00 -100.00%
P/EPS 10.01 4.59 15.42 6.96 0.00 0.00 -100.00%
EY 9.99 21.78 6.49 14.37 0.00 0.00 -100.00%
DY 5.31 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.52 0.48 0.63 0.00 0.00 -100.00%

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