[RVIEW] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 30.84%
YoY- -249.34%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 12,264 10,030 5,916 3,704 5,876 8,790 -0.34%
PBT 9,516 5,348 894 -1,298 1,346 2,970 -1.21%
Tax -2,272 -1,518 -472 1,298 -442 -120 -3.04%
NP 7,244 3,830 422 0 904 2,850 -0.97%
-
NP to SH 7,244 3,830 422 -1,350 904 2,850 -0.97%
-
Tax Rate 23.88% 28.38% 52.80% - 32.84% 4.04% -
Total Cost 5,020 6,200 5,494 3,704 4,972 5,940 0.17%
-
Net Worth 91,359 87,536 47,718 46,440 47,762 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 8,345 311 - - - - -100.00%
Div Payout % 115.21% 8.13% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 91,359 87,536 47,718 46,440 47,762 0 -100.00%
NOSH 64,794 10,806 10,820 10,800 10,813 10,811 -1.86%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 59.07% 38.19% 7.13% 0.00% 15.38% 32.42% -
ROE 7.93% 4.38% 0.88% -2.91% 1.89% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 18.93 92.81 54.67 34.30 54.34 81.30 1.54%
EPS 11.18 35.44 3.90 -12.50 8.36 26.36 0.90%
DPS 12.88 2.88 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.41 8.10 4.41 4.30 4.417 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,809
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 18.91 15.47 9.12 5.71 9.06 13.55 -0.35%
EPS 11.17 5.91 0.65 -2.08 1.39 4.39 -0.97%
DPS 12.87 0.48 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4088 1.3498 0.7358 0.7161 0.7365 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.22 17.60 2.73 1.24 2.00 0.00 -
P/RPS 11.73 18.96 4.99 3.62 3.68 0.00 -100.00%
P/EPS 19.86 49.66 70.00 -9.92 23.92 0.00 -100.00%
EY 5.04 2.01 1.43 -10.08 4.18 0.00 -100.00%
DY 5.80 0.16 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.57 2.17 0.62 0.29 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 27/08/04 29/08/03 30/08/02 28/08/01 28/08/00 - -
Price 2.13 2.52 2.70 1.41 1.97 0.00 -
P/RPS 11.25 2.72 4.94 4.11 3.63 0.00 -100.00%
P/EPS 19.05 7.11 69.23 -11.28 23.56 0.00 -100.00%
EY 5.25 14.06 1.44 -8.87 4.24 0.00 -100.00%
DY 6.05 1.14 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.51 0.31 0.61 0.33 0.45 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