[MTD] YoY Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 12.34%
YoY- 18.37%
Quarter Report
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 710,560 538,116 776,872 317,836 291,672 0 -100.00%
PBT 138,204 263,644 158,404 58,512 51,724 0 -100.00%
Tax -55,680 -41,040 -24,544 -4,076 -5,736 0 -100.00%
NP 82,524 222,604 133,860 54,436 45,988 0 -100.00%
-
NP to SH 82,524 222,604 133,860 54,436 45,988 0 -100.00%
-
Tax Rate 40.29% 15.57% 15.49% 6.97% 11.09% - -
Total Cost 628,036 315,512 643,012 263,400 245,684 0 -100.00%
-
Net Worth 540,255 505,435 504,619 299,372 301,953 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 540,255 505,435 504,619 299,372 301,953 0 -100.00%
NOSH 276,926 135,009 134,939 128,751 128,458 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.61% 41.37% 17.23% 17.13% 15.77% 0.00% -
ROE 15.28% 44.04% 26.53% 18.18% 15.23% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 256.59 398.58 575.72 246.86 227.06 0.00 -100.00%
EPS 29.80 164.88 99.20 42.28 35.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9509 3.7437 3.7396 2.3252 2.3506 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 128,751
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 282.91 214.25 309.31 126.54 116.13 0.00 -100.00%
EPS 32.86 88.63 53.30 21.67 18.31 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.0124 2.0091 1.1919 1.2022 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 - - - - -
Price 3.06 4.38 0.00 0.00 0.00 0.00 -
P/RPS 1.19 1.10 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.27 2.66 0.00 0.00 0.00 0.00 -100.00%
EY 9.74 37.64 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.17 0.00 0.00 0.00 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 30/08/04 09/10/03 28/08/02 30/08/01 25/08/00 - -
Price 2.57 6.15 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.54 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.62 3.73 0.00 0.00 0.00 0.00 -100.00%
EY 11.60 26.81 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.64 0.00 0.00 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