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

Announcement Date
20-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -38.96%
YoY- -58.64%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Revenue 59,467 40,865 31,612 16,407 13,015 0 -100.00%
PBT 6,977 4,854 3,870 1,328 2,345 0 -100.00%
Tax -2,445 -1,550 -1,252 -526 -406 0 -100.00%
NP 4,532 3,304 2,618 802 1,939 0 -100.00%
-
NP to SH 4,532 3,304 2,618 802 1,939 0 -100.00%
-
Tax Rate 35.04% 31.93% 32.35% 39.61% 17.31% - -
Total Cost 54,935 37,561 28,994 15,605 11,076 0 -100.00%
-
Net Worth 76,031 64,209 55,494 43,971 39,623 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Div - 3,291 - - - - -
Div Payout % - 99.61% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 76,031 64,209 55,494 43,971 39,623 0 -100.00%
NOSH 42,714 42,522 42,362 27,655 28,101 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 7.62% 8.09% 8.28% 4.89% 14.90% 0.00% -
ROE 5.96% 5.15% 4.72% 1.82% 4.89% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
RPS 139.22 96.10 74.62 59.33 46.31 0.00 -100.00%
EPS 10.61 7.77 6.18 2.90 6.90 0.00 -100.00%
DPS 0.00 7.74 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.51 1.31 1.59 1.41 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 27,655
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
RPS 11.05 7.59 5.87 3.05 2.42 0.00 -100.00%
EPS 0.84 0.61 0.49 0.15 0.36 0.00 -100.00%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1193 0.1031 0.0817 0.0736 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 29/09/00 - - -
Price 0.87 0.69 0.44 0.67 0.00 0.00 -
P/RPS 0.62 0.72 0.59 1.13 0.00 0.00 -100.00%
P/EPS 8.20 8.88 7.12 23.10 0.00 0.00 -100.00%
EY 12.20 11.26 14.05 4.33 0.00 0.00 -100.00%
DY 0.00 11.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.34 0.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Date 18/11/04 19/11/03 16/01/03 20/10/00 05/11/99 - -
Price 0.84 0.81 0.51 0.74 0.00 0.00 -
P/RPS 0.60 0.84 0.68 1.25 0.00 0.00 -100.00%
P/EPS 7.92 10.42 8.25 25.52 0.00 0.00 -100.00%
EY 12.63 9.59 12.12 3.92 0.00 0.00 -100.00%
DY 0.00 9.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.39 0.47 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