[MWE] YoY Quarter Result on 30-Sep-2000 [#3]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -10.49%
YoY- -111.9%
View:
Show?
Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 155,144 131,795 129,503 144,567 86,178 0 -100.00%
PBT 13,271 1,040 -17,429 4,613 7,066 0 -100.00%
Tax -7,086 -5,120 17,429 -4,613 -603 0 -100.00%
NP 6,185 -4,080 0 0 6,463 0 -100.00%
-
NP to SH 6,185 -4,080 -19,906 -769 6,463 0 -100.00%
-
Tax Rate 53.39% 492.31% - 100.00% 8.53% - -
Total Cost 148,959 135,875 129,503 144,567 79,715 0 -100.00%
-
Net Worth 215,950 227,134 247,514 276,424 238,023 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - 2,097 - - - -
Div Payout % - - 0.00% - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 215,950 227,134 247,514 276,424 238,023 0 -100.00%
NOSH 209,661 210,309 209,757 207,837 165,294 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.99% -3.10% 0.00% 0.00% 7.50% 0.00% -
ROE 2.86% -1.80% -8.04% -0.28% 2.72% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 74.00 62.67 61.74 69.56 52.14 0.00 -100.00%
EPS 2.95 -1.94 -9.49 -0.37 3.91 0.00 -100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.08 1.18 1.33 1.44 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 207,837
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 67.00 56.92 55.93 62.43 37.22 0.00 -100.00%
EPS 2.67 -1.76 -8.60 -0.33 2.79 0.00 -100.00%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.9326 0.9809 1.0689 1.1938 1.0279 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.55 0.46 0.48 1.02 0.00 0.00 -
P/RPS 0.74 0.73 0.78 1.47 0.00 0.00 -100.00%
P/EPS 18.64 -23.71 -5.06 -275.68 0.00 0.00 -100.00%
EY 5.36 -4.22 -19.77 -0.36 0.00 0.00 -100.00%
DY 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 0.41 0.77 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 20/11/03 27/11/02 27/11/01 29/11/00 30/11/99 - -
Price 0.62 0.44 0.60 0.90 0.00 0.00 -
P/RPS 0.84 0.70 0.97 1.29 0.00 0.00 -100.00%
P/EPS 21.02 -22.68 -6.32 -243.24 0.00 0.00 -100.00%
EY 4.76 -4.41 -15.82 -0.41 0.00 0.00 -100.00%
DY 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.51 0.68 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