[ENG] YoY Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -88.21%
YoY- -44.88%
View:
Show?
Cumulative Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 70,469 32,507 29,198 48,119 57,192 5.35%
PBT 9,081 3,803 2,307 4,684 7,498 4.90%
Tax -2,507 -577 -1,639 -1,026 -861 30.60%
NP 6,574 3,226 668 3,658 6,637 -0.23%
-
NP to SH 6,574 3,226 668 3,658 6,637 -0.23%
-
Tax Rate 27.61% 15.17% 71.04% 21.90% 11.48% -
Total Cost 63,895 29,281 28,530 44,461 50,555 6.02%
-
Net Worth 115,669 112,909 121,910 115,359 98,933 3.98%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 115,669 112,909 121,910 115,359 98,933 3.98%
NOSH 83,215 80,650 83,499 53,014 52,624 12.12%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.33% 9.92% 2.29% 7.60% 11.60% -
ROE 5.68% 2.86% 0.55% 3.17% 6.71% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 84.68 40.31 34.97 90.77 108.68 -6.04%
EPS 7.90 4.00 0.80 6.90 12.60 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.40 1.46 2.176 1.88 -7.26%
Adjusted Per Share Value based on latest NOSH - 53,014
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.28 28.73 25.81 42.53 50.55 5.35%
EPS 5.81 2.85 0.59 3.23 5.87 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0223 0.9979 1.0775 1.0196 0.8744 3.98%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.68 1.81 3.68 4.92 15.00 -
P/RPS 5.53 4.49 10.52 5.42 13.80 -20.42%
P/EPS 59.24 45.25 460.00 71.30 118.93 -15.97%
EY 1.69 2.21 0.22 1.40 0.84 19.08%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 1.29 2.52 2.26 7.98 -19.37%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/05/04 29/05/03 30/05/02 31/05/01 30/05/00 -
Price 4.00 2.57 3.30 5.00 11.70 -
P/RPS 4.72 6.38 9.44 5.51 10.77 -18.62%
P/EPS 50.63 64.25 412.50 72.46 92.77 -14.04%
EY 1.98 1.56 0.24 1.38 1.08 16.34%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 1.84 2.26 2.30 6.22 -17.49%

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