[QL] YoY Quarter Result on 30-Jun-2000 [#1]

Announcement Date
29-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2000 [#1]
Profit Trend
QoQ- -16.59%
YoY--%
View:
Show?
Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 200,198 148,639 127,037 106,313 0 -100.00%
PBT 8,131 6,543 6,251 5,655 0 -100.00%
Tax -2,686 -1,920 -1,920 -2,212 0 -100.00%
NP 5,445 4,623 4,331 3,443 0 -100.00%
-
NP to SH 5,445 4,623 4,331 3,443 0 -100.00%
-
Tax Rate 33.03% 29.34% 30.72% 39.12% - -
Total Cost 194,753 144,016 122,706 102,870 0 -100.00%
-
Net Worth 119,978 104,332 88,379 72,800 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 119,978 104,332 88,379 72,800 0 -100.00%
NOSH 59,989 59,961 39,990 40,000 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.72% 3.11% 3.41% 3.24% 0.00% -
ROE 4.54% 4.43% 4.90% 4.73% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 333.72 247.89 317.67 265.78 0.00 -100.00%
EPS 3.63 7.71 10.83 8.61 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.74 2.21 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.49 4.08 3.49 2.92 0.00 -100.00%
EPS 0.15 0.13 0.12 0.09 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0286 0.0243 0.02 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.37 0.33 0.45 0.48 0.00 -
P/RPS 0.11 0.13 0.14 0.18 0.00 -100.00%
P/EPS 4.08 4.28 4.16 5.58 0.00 -100.00%
EY 24.53 23.36 24.07 17.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.20 0.26 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/03 23/08/02 28/08/01 29/08/00 - -
Price 0.46 2.55 0.48 0.47 0.00 -
P/RPS 0.14 1.03 0.15 0.18 0.00 -100.00%
P/EPS 5.07 33.07 4.43 5.46 0.00 -100.00%
EY 19.73 3.02 22.56 18.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 1.47 0.22 0.26 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