[POS] YoY Cumulative Quarter Result on 31-Jan-2001 [#4]

Announcement Date
29-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- 113.81%
YoY- -98.7%
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
Revenue 648,042 644,919 189,461 557,126 902,228 875,623 0.31%
PBT 95,489 76,359 18,100 28,876 211,372 -64,218 -
Tax -28,177 -26,053 -6,575 -26,084 2,653 64,218 -
NP 67,312 50,306 11,525 2,792 214,025 0 -100.00%
-
NP to SH 67,312 50,306 11,525 2,792 214,025 -53,041 -
-
Tax Rate 29.51% 34.12% 36.33% 90.33% -1.26% - -
Total Cost 580,730 594,613 177,936 554,334 688,203 875,623 0.43%
-
Net Worth 1,137,788 1,110,679 981,569 868,758 604,705 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 1,137,788 1,110,679 981,569 868,758 604,705 0 -100.00%
NOSH 395,065 390,878 360,156 372,266 339,722 331,506 -0.18%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 10.39% 7.80% 6.08% 0.50% 23.72% 0.00% -
ROE 5.92% 4.53% 1.17% 0.32% 35.39% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
RPS 164.03 164.99 52.61 149.66 265.58 264.13 0.50%
EPS 15.45 12.87 3.20 0.75 63.00 -16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.8415 2.7254 2.3337 1.78 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 374,723
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
RPS 82.79 82.39 24.20 71.17 115.26 111.86 0.31%
EPS 8.60 6.43 1.47 0.36 27.34 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.4189 1.254 1.1098 0.7725 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
Date 31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 - -
Price 1.49 1.29 1.61 1.68 3.42 0.00 -
P/RPS 0.91 0.78 3.06 1.12 1.29 0.00 -100.00%
P/EPS 8.75 10.02 50.31 224.00 5.43 0.00 -100.00%
EY 11.44 9.98 1.99 0.45 18.42 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.59 0.72 1.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/01/01 31/01/00 31/01/99 CAGR
Date 27/02/04 28/02/03 28/02/02 29/03/01 19/04/00 - -
Price 1.88 1.14 1.58 1.65 3.38 0.00 -
P/RPS 1.15 0.69 3.00 1.10 1.27 0.00 -100.00%
P/EPS 11.03 8.86 49.38 220.00 5.37 0.00 -100.00%
EY 9.06 11.29 2.03 0.45 18.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.58 0.71 1.90 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