[MISC] YoY Cumulative Quarter Result on 30-Jun-2001 [#1]

Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -75.2%
YoY- 34.62%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 2,318,897 1,478,560 1,320,686 1,426,390 1,323,013 1,270,547 -0.63%
PBT 924,584 462,004 283,667 426,539 322,254 301,593 -1.17%
Tax -4,392 -11,623 -8,104 -5,873 -9,776 -7,238 0.52%
NP 920,192 450,381 275,563 420,666 312,478 294,355 -1.19%
-
NP to SH 920,192 450,381 275,563 420,666 312,478 294,355 -1.19%
-
Tax Rate 0.48% 2.52% 2.86% 1.38% 3.03% 2.40% -
Total Cost 1,398,705 1,028,179 1,045,123 1,005,724 1,010,535 976,192 -0.37%
-
Net Worth 11,302,560 9,696,218 8,803,120 8,484,629 0 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 11,302,560 9,696,218 8,803,120 8,484,629 0 0 -100.00%
NOSH 1,858,973 1,861,078 1,861,912 1,855,375 1,859,988 1,863,006 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 39.68% 30.46% 20.87% 29.49% 23.62% 23.17% -
ROE 8.14% 4.64% 3.13% 4.96% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 124.74 79.45 70.93 76.88 71.13 68.20 -0.63%
EPS 49.50 24.20 14.80 22.60 16.80 15.80 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.08 5.21 4.728 4.573 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,855,375
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 51.95 33.12 29.59 31.95 29.64 28.46 -0.63%
EPS 20.61 10.09 6.17 9.42 7.00 6.59 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.532 2.1722 1.9721 1.9008 0.00 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 11.80 7.65 7.45 6.95 5.95 0.00 -
P/RPS 9.46 9.63 10.50 9.04 8.36 0.00 -100.00%
P/EPS 23.84 31.61 50.34 30.65 35.42 0.00 -100.00%
EY 4.19 3.16 1.99 3.26 2.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.47 1.58 1.52 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 12/08/04 26/08/03 21/08/02 22/08/01 28/08/00 - -
Price 12.20 8.70 7.65 6.95 6.55 0.00 -
P/RPS 9.78 10.95 10.79 9.04 9.21 0.00 -100.00%
P/EPS 24.65 35.95 51.69 30.65 38.99 0.00 -100.00%
EY 4.06 2.78 1.93 3.26 2.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.67 1.62 1.52 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