[RVIEW] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 155.28%
YoY- 15.32%
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 2,769 2,382 1,602 1,577 2,176 0 -100.00%
PBT 1,750 1,220 524 1,192 916 0 -100.00%
Tax -345 -350 -136 -153 -15 0 -100.00%
NP 1,405 870 388 1,039 901 0 -100.00%
-
NP to SH 1,405 870 388 1,039 901 0 -100.00%
-
Tax Rate 19.71% 28.69% 25.95% 12.84% 1.64% - -
Total Cost 1,364 1,512 1,214 538 1,275 0 -100.00%
-
Net Worth 91,292 48,417 48,202 47,878 44,424 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,398 1,296 778 1,075 2,160 - -100.00%
Div Payout % 99.54% 149.07% 200.56% 103.55% 239.81% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 91,292 48,417 48,202 47,878 44,424 0 -100.00%
NOSH 64,746 10,807 10,807 10,759 10,803 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 50.74% 36.52% 24.22% 65.88% 41.41% 0.00% -
ROE 1.54% 1.80% 0.80% 2.17% 2.03% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 4.28 22.04 14.82 14.66 20.14 0.00 -100.00%
EPS 2.17 8.05 3.59 9.61 8.34 0.00 -100.00%
DPS 2.16 12.00 7.20 10.00 20.00 0.00 -100.00%
NAPS 1.41 4.48 4.46 4.45 4.1121 4.0116 1.10%
Adjusted Per Share Value based on latest NOSH - 10,759
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 4.27 3.67 2.47 2.43 3.36 0.00 -100.00%
EPS 2.17 1.34 0.60 1.60 1.39 0.00 -100.00%
DPS 2.16 2.00 1.20 1.66 3.33 0.00 -100.00%
NAPS 1.4077 0.7466 0.7433 0.7383 0.685 4.0116 1.10%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.32 2.30 2.33 1.37 0.00 0.00 -
P/RPS 54.25 10.44 15.72 9.35 0.00 0.00 -100.00%
P/EPS 106.91 28.57 64.90 14.19 0.00 0.00 -100.00%
EY 0.94 3.50 1.54 7.05 0.00 0.00 -100.00%
DY 0.93 5.22 3.09 7.30 0.00 0.00 -100.00%
P/NAPS 1.65 0.51 0.52 0.31 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 28/02/03 28/02/02 27/02/01 08/03/00 - -
Price 2.36 2.27 2.33 1.42 2.22 0.00 -
P/RPS 55.18 10.30 15.72 9.69 11.02 0.00 -100.00%
P/EPS 108.76 28.20 64.90 14.70 26.62 0.00 -100.00%
EY 0.92 3.55 1.54 6.80 3.76 0.00 -100.00%
DY 0.92 5.29 3.09 7.04 9.01 0.00 -100.00%
P/NAPS 1.67 0.51 0.52 0.32 0.54 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