[ENG] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 182.42%
YoY- -35.31%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 141,002 80,870 54,918 95,624 119,895 99,678 -0.36%
PBT 17,148 9,302 1,486 11,645 19,462 20,168 0.17%
Tax -4,563 -1,842 -1,486 -1,314 -3,492 -3,153 -0.38%
NP 12,585 7,460 0 10,331 15,970 17,015 0.31%
-
NP to SH 12,585 7,460 -360 10,331 15,970 17,015 0.31%
-
Tax Rate 26.61% 19.80% 100.00% 11.28% 17.94% 15.63% -
Total Cost 128,417 73,410 54,918 85,293 103,925 82,663 -0.46%
-
Net Worth 122,516 101,358 130,500 120,021 107,846 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 2,500 - - - - - -100.00%
Div Payout % 19.87% - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 122,516 101,358 130,500 120,021 107,846 0 -100.00%
NOSH 83,344 81,086 89,999 53,390 52,840 46,111 -0.62%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.93% 9.22% 0.00% 10.80% 13.32% 17.07% -
ROE 10.27% 7.36% -0.28% 8.61% 14.81% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 169.18 99.73 61.02 179.10 226.90 216.17 0.25%
EPS 15.10 9.20 -0.40 19.35 30.20 36.90 0.94%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.47 1.25 1.45 2.248 2.041 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 53,384
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 124.62 71.48 48.54 84.52 105.97 88.10 -0.36%
EPS 11.12 6.59 -0.32 9.13 14.11 15.04 0.31%
DPS 2.21 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.0828 0.8958 1.1534 1.0608 0.9532 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 3.72 3.00 2.90 4.82 11.30 0.00 -
P/RPS 2.20 3.01 4.75 2.69 4.98 0.00 -100.00%
P/EPS 24.64 32.61 -725.00 24.91 37.39 0.00 -100.00%
EY 4.06 3.07 -0.14 4.01 2.67 0.00 -100.00%
DY 0.81 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.53 2.40 2.00 2.14 5.54 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 27/09/04 21/08/03 22/08/02 23/08/01 22/08/00 - -
Price 3.14 3.52 2.98 4.78 9.50 0.00 -
P/RPS 1.86 3.53 4.88 2.67 4.19 0.00 -100.00%
P/EPS 20.79 38.26 -745.00 24.70 31.43 0.00 -100.00%
EY 4.81 2.61 -0.13 4.05 3.18 0.00 -100.00%
DY 0.96 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.14 2.82 2.06 2.13 4.65 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