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

Announcement Date
12-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -40.74%
YoY- 51.06%
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 50,662 46,525 45,581 36,228 32,206 0 -100.00%
PBT 3,518 2,400 2,000 1,334 1,073 0 -100.00%
Tax -105 -9 -22 -1 -190 0 -100.00%
NP 3,413 2,390 1,977 1,333 882 0 -100.00%
-
NP to SH 3,413 2,390 1,977 1,333 882 0 -100.00%
-
Tax Rate 2.98% 0.38% 1.10% 0.07% 17.71% - -
Total Cost 47,249 44,134 43,604 34,894 31,324 0 -100.00%
-
Net Worth 40,744 37,858 35,154 30,769 3,357,148 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 40,744 37,858 35,154 30,769 3,357,148 0 -100.00%
NOSH 19,219 19,217 19,209 19,230 18,860 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 6.74% 5.14% 4.34% 3.68% 2.74% 0.00% -
ROE 8.38% 6.31% 5.62% 4.33% 0.03% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 263.60 242.10 237.28 188.39 170.76 0.00 -100.00%
EPS 17.76 12.44 10.29 6.93 4.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.97 1.83 1.60 178.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,324
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 79.81 73.29 71.80 57.07 50.73 0.00 -100.00%
EPS 5.38 3.77 3.11 2.10 1.39 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6418 0.5964 0.5538 0.4847 52.8837 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 2.85 1.36 1.28 1.87 0.00 0.00 -
P/RPS 1.08 0.56 0.54 0.99 0.00 0.00 -100.00%
P/EPS 16.05 10.93 12.44 26.97 0.00 0.00 -100.00%
EY 6.23 9.15 8.04 3.71 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.69 0.70 1.17 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 21/11/03 29/11/02 28/11/01 12/01/01 30/11/99 - -
Price 4.92 1.31 1.42 1.80 0.00 0.00 -
P/RPS 1.87 0.54 0.60 0.96 0.00 0.00 -100.00%
P/EPS 27.70 10.53 13.80 25.96 0.00 0.00 -100.00%
EY 3.61 9.50 7.25 3.85 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.66 0.78 1.13 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