[AFFIN] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
08-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -49.9%
YoY- -27.93%
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 1,853,533 1,904,336 1,967,598 1,635,485 1,125,116 1,757,632 -0.05%
PBT 146,456 180,088 -440,029 85,601 66,301 84,369 -0.57%
Tax -86,234 -87,688 440,029 -38,841 -1,417 -57,068 -0.43%
NP 60,221 92,400 0 46,760 64,884 27,301 -0.82%
-
NP to SH 60,221 92,400 -546,004 46,760 64,884 27,301 -0.82%
-
Tax Rate 58.88% 48.69% - 45.37% 2.14% 67.64% -
Total Cost 1,793,312 1,811,936 1,967,598 1,588,725 1,060,232 1,730,331 -0.03%
-
Net Worth 990,243 1,197,428 1,328,716 1,715,871 1,337,873 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 990,243 1,197,428 1,328,716 1,715,871 1,337,873 0 -100.00%
NOSH 990,243 942,857 922,719 752,575 574,194 574,757 -0.57%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.25% 4.85% 0.00% 2.86% 5.77% 1.55% -
ROE 6.08% 7.72% -41.09% 2.73% 4.85% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 187.18 201.98 213.24 217.32 195.95 305.80 0.51%
EPS 6.08 9.80 -59.17 6.97 10.76 4.75 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.44 2.28 2.33 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 898,992
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 77.21 79.33 81.97 68.13 46.87 73.22 -0.05%
EPS 2.51 3.85 -22.75 1.95 2.70 1.14 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4125 0.4988 0.5535 0.7148 0.5573 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.10 1.10 1.20 1.95 0.00 0.00 -
P/RPS 0.59 0.54 0.56 0.90 0.00 0.00 -100.00%
P/EPS 18.09 11.22 -2.03 31.38 0.00 0.00 -100.00%
EY 5.53 8.91 -49.31 3.19 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.87 0.83 0.86 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 12/11/03 27/11/02 30/11/01 08/02/01 17/11/99 - -
Price 1.13 1.06 1.23 1.39 0.00 0.00 -
P/RPS 0.60 0.52 0.58 0.64 0.00 0.00 -100.00%
P/EPS 18.58 10.82 -2.08 22.37 0.00 0.00 -100.00%
EY 5.38 9.25 -48.11 4.47 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 0.85 0.61 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