[RVIEW] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -202.85%
YoY- -8233.33%
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 11,132 9,940 5,600 3,860 5,416 8,760 -0.25%
PBT 6,136 5,152 1,456 -1,952 384 1,520 -1.45%
Tax -1,808 -1,440 -496 1,952 -360 0 -100.00%
NP 4,328 3,712 960 0 24 1,520 -1.09%
-
NP to SH 4,328 5,152 960 -1,952 24 1,520 -1.09%
-
Tax Rate 29.47% 27.95% 34.07% - 93.75% 0.00% -
Total Cost 6,804 6,228 4,640 3,860 5,392 7,240 0.06%
-
Net Worth 90,058 68,073 48,432 47,612 44,657 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 90,058 68,073 48,432 47,612 44,657 0 -100.00%
NOSH 64,790 14,994 10,810 10,796 10,000 10,795 -1.86%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 38.88% 37.34% 17.14% 0.00% 0.44% 17.35% -
ROE 4.81% 7.57% 1.98% -4.10% 0.05% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 17.18 66.29 51.80 35.75 54.16 81.15 1.64%
EPS 6.68 34.36 8.88 -18.08 0.24 14.08 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 4.54 4.48 4.41 4.4657 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,796
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 17.17 15.33 8.64 5.95 8.35 13.51 -0.25%
EPS 6.67 7.94 1.48 -3.01 0.04 2.34 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3887 1.0497 0.7468 0.7342 0.6886 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.36 12.90 3.12 1.31 2.33 0.00 -
P/RPS 13.74 19.46 6.02 3.66 4.30 0.00 -100.00%
P/EPS 35.33 37.54 35.14 -7.25 970.83 0.00 -100.00%
EY 2.83 2.66 2.85 -13.80 0.10 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.84 0.70 0.30 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/05/04 30/05/03 24/05/02 28/05/01 29/05/00 - -
Price 2.31 15.40 2.90 1.28 2.15 0.00 -
P/RPS 13.44 23.23 5.60 3.58 3.97 0.00 -100.00%
P/EPS 34.58 44.82 32.66 -7.08 895.83 0.00 -100.00%
EY 2.89 2.23 3.06 -14.13 0.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.39 0.65 0.29 0.48 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