[QUALITY] YoY Cumulative Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 43.73%
YoY--%
View:
Show?
Cumulative Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 81,598 67,403 41,425 38,356 22,522 27,911 -1.12%
PBT 9,975 6,811 1,820 1,307 900 1,464 -1.99%
Tax -4,197 -913 -938 -459 -301 -455 -2.31%
NP 5,778 5,898 882 848 599 1,009 -1.81%
-
NP to SH 5,778 5,898 882 848 599 1,009 -1.81%
-
Tax Rate 42.08% 13.40% 51.54% 35.12% 33.44% 31.08% -
Total Cost 75,820 61,505 40,543 37,508 21,923 26,902 -1.08%
-
Net Worth 127,116 121,731 59,099 53,876 52,682 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 127,116 121,731 59,099 53,876 52,682 0 -100.00%
NOSH 57,780 57,151 29,999 29,964 29,950 30,029 -0.68%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin 7.08% 8.75% 2.13% 2.21% 2.66% 3.62% -
ROE 4.55% 4.85% 1.49% 1.57% 1.14% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 141.22 117.94 138.08 128.00 75.20 92.94 -0.43%
EPS 10.00 10.32 2.94 2.83 2.00 3.36 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.13 1.97 1.798 1.759 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 29,999
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 140.78 116.29 71.47 66.17 38.86 48.15 -1.12%
EPS 9.97 10.18 1.52 1.46 1.03 1.74 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1931 2.1002 1.0196 0.9295 0.9089 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 1.53 1.45 1.33 2.50 0.00 0.00 -
P/RPS 1.08 1.23 0.96 1.95 0.00 0.00 -100.00%
P/EPS 15.30 14.05 45.24 88.34 0.00 0.00 -100.00%
EY 6.54 7.12 2.21 1.13 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.68 1.39 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 17/10/03 25/09/02 24/09/01 29/09/00 29/09/99 - -
Price 1.63 1.30 1.20 1.93 0.00 0.00 -
P/RPS 1.15 1.10 0.87 1.51 0.00 0.00 -100.00%
P/EPS 16.30 12.60 40.82 68.20 0.00 0.00 -100.00%
EY 6.13 7.94 2.45 1.47 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.61 1.07 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