[BIG] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 21.86%
YoY- 48.3%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 47,883 37,997 34,894 34,186 27,171 24,155 0 -100.00%
PBT 2,716 2,639 1,800 1,500 1,001 805 0 -100.00%
Tax -196 -79 -7 -17 -1 -143 0 -100.00%
NP 2,520 2,560 1,793 1,483 1,000 662 0 -100.00%
-
NP to SH 2,520 2,560 1,793 1,483 1,000 662 0 -100.00%
-
Tax Rate 7.22% 2.99% 0.39% 1.13% 0.10% 17.76% - -
Total Cost 45,363 35,437 33,101 32,703 26,171 23,493 0 -100.00%
-
Net Worth 49,246 40,744 37,858 35,154 30,769 3,357,150 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 443 - - - - - - -100.00%
Div Payout % 17.61% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 49,246 40,744 37,858 35,154 30,769 3,357,150 0 -100.00%
NOSH 44,366 19,219 19,217 19,209 19,230 18,860 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 5.26% 6.74% 5.14% 4.34% 3.68% 2.74% 0.00% -
ROE 5.12% 6.28% 4.74% 4.22% 3.25% 0.02% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 107.93 197.70 181.57 177.96 141.29 128.07 0.00 -100.00%
EPS 5.68 13.32 9.33 7.72 5.20 3.44 0.00 -100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.11 2.12 1.97 1.83 1.60 178.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,136
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 75.43 59.86 54.97 53.85 42.80 38.05 0.00 -100.00%
EPS 3.97 4.03 2.82 2.34 1.58 1.04 0.00 -100.00%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7758 0.6418 0.5964 0.5538 0.4847 52.8838 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 2.30 2.85 1.36 1.28 1.87 0.00 0.00 -
P/RPS 2.13 1.44 0.75 0.72 1.32 0.00 0.00 -100.00%
P/EPS 40.49 21.40 14.58 16.58 35.96 0.00 0.00 -100.00%
EY 2.47 4.67 6.86 6.03 2.78 0.00 0.00 -100.00%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.07 1.34 0.69 0.70 1.17 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 21/11/03 29/11/02 28/11/01 12/01/01 30/11/99 - -
Price 2.29 4.92 1.31 1.42 1.80 0.00 0.00 -
P/RPS 2.12 2.49 0.72 0.80 1.27 0.00 0.00 -100.00%
P/EPS 40.32 36.94 14.04 18.39 34.62 0.00 0.00 -100.00%
EY 2.48 2.71 7.12 5.44 2.89 0.00 0.00 -100.00%
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.06 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