[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2001 [#3]

Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- 64.21%
YoY- -78.4%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 117,997 112,865 116,746 121,033 117,880 0 -100.00%
PBT 212,657 195,911 112,536 40,280 161,512 0 -100.00%
Tax -56,172 -53,593 -21,048 -11,958 -30,421 0 -100.00%
NP 156,485 142,318 91,488 28,322 131,091 0 -100.00%
-
NP to SH 156,485 142,318 91,488 28,322 131,091 0 -100.00%
-
Tax Rate 26.41% 27.36% 18.70% 29.69% 18.84% - -
Total Cost -38,488 -29,453 25,258 92,711 -13,211 0 -100.00%
-
Net Worth 1,931,485 1,775,360 1,664,734 1,598,170 1,597,400 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 14,457 17,348 17,371 - - - -100.00%
Div Payout % 9.24% 12.19% 18.99% - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,931,485 1,775,360 1,664,734 1,598,170 1,597,400 0 -100.00%
NOSH 289,144 289,146 289,518 288,999 289,384 291,280 0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 132.62% 126.10% 78.37% 23.40% 111.21% 0.00% -
ROE 8.10% 8.02% 5.50% 1.77% 8.21% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 40.81 39.03 40.32 41.88 40.73 0.00 -100.00%
EPS 54.12 49.22 31.60 9.80 45.30 0.00 -100.00%
DPS 5.00 6.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 6.68 6.14 5.75 5.53 5.52 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 291,447
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 26.60 25.44 26.31 27.28 26.57 0.00 -100.00%
EPS 35.27 32.08 20.62 6.38 29.55 0.00 -100.00%
DPS 3.26 3.91 3.92 0.00 0.00 0.00 -100.00%
NAPS 4.3535 4.0016 3.7522 3.6022 3.6005 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 28/06/02 29/06/01 30/06/00 - -
Price 5.95 5.40 5.00 3.62 4.12 0.00 -
P/RPS 14.58 13.83 12.40 8.64 10.11 0.00 -100.00%
P/EPS 10.99 10.97 15.82 36.94 9.09 0.00 -100.00%
EY 9.10 9.11 6.32 2.71 11.00 0.00 -100.00%
DY 0.84 1.11 1.20 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.88 0.87 0.65 0.75 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 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 - -
Price 5.70 5.35 5.05 3.80 4.00 0.00 -
P/RPS 13.97 13.71 12.52 9.07 9.82 0.00 -100.00%
P/EPS 10.53 10.87 15.98 38.78 8.83 0.00 -100.00%
EY 9.49 9.20 6.26 2.58 11.33 0.00 -100.00%
DY 0.88 1.12 1.19 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.87 0.88 0.69 0.72 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