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

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 57.73%
YoY- 38.28%
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 13,028,176 9,351,944 9,263,972 8,926,412 8,135,108 0 -100.00%
PBT 2,824,284 1,724,640 1,799,968 1,793,188 1,471,656 0 -100.00%
Tax -795,760 -606,248 -678,180 -680,940 -667,296 0 -100.00%
NP 2,028,524 1,118,392 1,121,788 1,112,248 804,360 0 -100.00%
-
NP to SH 2,028,524 1,118,392 1,121,788 1,112,248 804,360 0 -100.00%
-
Tax Rate 28.18% 35.15% 37.68% 37.97% 45.34% - -
Total Cost 10,999,652 8,233,552 8,142,184 7,814,164 7,330,748 0 -100.00%
-
Net Worth 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 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 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 0 -100.00%
NOSH 3,293,058 3,177,249 3,116,077 3,089,577 3,046,818 3,003,230 -0.09%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 15.57% 11.96% 12.11% 12.46% 9.89% 0.00% -
ROE 14.85% 7.95% 7.17% 8.14% 6.15% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 395.63 294.34 297.30 288.92 267.00 0.00 -100.00%
EPS 61.60 35.20 36.00 36.00 26.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1483 4.43 5.0177 4.4247 4.295 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,089,577
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 339.48 243.69 241.39 232.60 211.98 0.00 -100.00%
EPS 52.86 29.14 29.23 28.98 20.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5596 3.6676 4.0742 3.5621 3.4099 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 5.15 3.58 4.65 5.85 7.80 0.00 -
P/RPS 1.30 1.22 1.56 2.02 2.92 0.00 -100.00%
P/EPS 8.36 10.17 12.92 16.25 29.55 0.00 -100.00%
EY 11.96 9.83 7.74 6.15 3.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.81 0.93 1.32 1.82 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 26/05/04 27/05/03 28/05/02 29/05/01 19/05/00 - -
Price 4.75 3.78 4.50 3.85 7.20 0.00 -
P/RPS 1.20 1.28 1.51 1.33 2.70 0.00 -100.00%
P/EPS 7.71 10.74 12.50 10.69 27.27 0.00 -100.00%
EY 12.97 9.31 8.00 9.35 3.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.85 0.90 0.87 1.68 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