[TA] YoY Quarter Result on 31-Jan-2002 [#4]

Announcement Date
27-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 439.76%
YoY- 635.4%
Quarter Report
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 94,244 68,526 35,323 44,506 35,726 92,451 0 -100.00%
PBT 55,607 54,425 -2,344 12,819 -18,871 24,681 0 -100.00%
Tax 319 462 1,374 459 18,871 5,184 0 -100.00%
NP 55,926 54,887 -970 13,278 0 29,865 0 -100.00%
-
NP to SH 55,926 54,887 -970 13,278 -2,480 29,865 0 -100.00%
-
Tax Rate -0.57% -0.85% - -3.58% - -21.00% - -
Total Cost 38,318 13,639 36,293 31,228 35,726 62,586 0 -100.00%
-
Net Worth 1,767,794 1,327,158 1,535,624 1,513,691 1,499,534 1,255,383 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - 9,554 7,998 - -
Div Payout % - - - - 0.00% 26.78% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 1,767,794 1,327,158 1,535,624 1,513,691 1,499,534 1,255,383 0 -100.00%
NOSH 1,329,168 1,327,158 1,312,500 1,327,800 1,327,021 1,110,958 0 -100.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 59.34% 80.10% -2.75% 29.83% 0.00% 32.30% 0.00% -
ROE 3.16% 4.14% -0.06% 0.88% -0.17% 2.38% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 7.09 5.16 2.69 3.35 2.69 8.32 0.00 -100.00%
EPS 4.21 4.13 -0.07 1.00 -0.19 2.69 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.72 0.72 0.00 -
NAPS 1.33 1.00 1.17 1.14 1.13 1.13 1.26 -0.05%
Adjusted Per Share Value based on latest NOSH - 1,327,800
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 3.77 2.74 1.41 1.78 1.43 3.70 0.00 -100.00%
EPS 2.24 2.20 -0.04 0.53 -0.10 1.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.38 0.32 0.00 -
NAPS 0.708 0.5315 0.615 0.6062 0.6006 0.5028 1.26 0.61%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 0.86 1.09 0.54 0.74 0.84 1.80 0.00 -
P/RPS 12.13 21.11 20.06 22.08 31.20 21.63 0.00 -100.00%
P/EPS 20.44 26.36 -730.67 74.00 -449.47 66.96 0.00 -100.00%
EY 4.89 3.79 -0.14 1.35 -0.22 1.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.86 0.40 0.00 -
P/NAPS 0.65 1.09 0.46 0.65 0.74 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/03/05 30/03/04 31/03/03 27/03/02 30/03/01 31/03/00 - -
Price 0.79 0.90 0.49 0.74 0.52 1.85 0.00 -
P/RPS 11.14 17.43 18.21 22.08 19.32 22.23 0.00 -100.00%
P/EPS 18.78 21.76 -663.02 74.00 -278.25 68.82 0.00 -100.00%
EY 5.33 4.60 -0.15 1.35 -0.36 1.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 1.38 0.39 0.00 -
P/NAPS 0.59 0.90 0.42 0.65 0.46 1.64 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