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

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 61.68%
YoY- -141.93%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,348 2,530 1,558 887 1,584 2,205 -0.43%
PBT 3,224 1,386 83 -161 577 1,106 -1.11%
Tax -685 -399 -83 161 -131 -60 -2.52%
NP 2,539 987 0 0 446 1,046 -0.92%
-
NP to SH 2,539 987 -29 -187 446 1,046 -0.92%
-
Tax Rate 21.25% 28.79% 100.00% - 22.70% 5.42% -
Total Cost 809 1,543 1,558 887 1,138 1,159 0.37%
-
Net Worth 91,326 87,565 47,366 46,479 47,699 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,171 155 - 933 971 933 -1.56%
Div Payout % 164.29% 15.77% - 0.00% 217.92% 89.26% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 91,326 87,565 47,366 46,479 47,699 0 -100.00%
NOSH 64,770 10,810 10,740 10,809 10,799 10,805 -1.86%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 75.84% 39.01% 0.00% 0.00% 28.16% 47.44% -
ROE 2.78% 1.13% -0.06% -0.40% 0.94% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.17 23.40 14.51 8.21 14.67 20.41 1.45%
EPS 3.92 9.13 -0.27 -1.73 4.13 9.68 0.95%
DPS 6.44 1.44 0.00 8.64 9.00 8.64 0.30%
NAPS 1.41 8.10 4.41 4.30 4.417 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,809
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.16 3.90 2.40 1.37 2.44 3.40 -0.43%
EPS 3.92 1.52 -0.04 -0.29 0.69 1.61 -0.93%
DPS 6.43 0.24 0.00 1.44 1.50 1.44 -1.56%
NAPS 1.4083 1.3503 0.7304 0.7167 0.7355 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 2.22 17.60 2.73 1.24 2.00 0.00 -
P/RPS 42.95 75.20 18.82 15.11 13.64 0.00 -100.00%
P/EPS 56.63 192.77 -1,011.11 -71.68 48.43 0.00 -100.00%
EY 1.77 0.52 -0.10 -1.40 2.07 0.00 -100.00%
DY 2.90 0.08 0.00 6.97 4.50 0.00 -100.00%
P/NAPS 1.57 2.17 0.62 0.29 0.45 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 27/08/04 29/08/03 30/08/02 28/08/01 28/08/00 - -
Price 2.13 2.52 2.70 1.41 1.97 0.00 -
P/RPS 41.21 10.77 18.61 17.18 13.43 0.00 -100.00%
P/EPS 54.34 27.60 -1,000.00 -81.50 47.70 0.00 -100.00%
EY 1.84 3.62 -0.10 -1.23 2.10 0.00 -100.00%
DY 3.02 0.57 0.00 6.13 4.57 0.00 -100.00%
P/NAPS 1.51 0.31 0.61 0.33 0.45 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