[QUALITY] YoY Quarter Result on 31-Oct-2001 [#3]

Announcement Date
31-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 60.06%
YoY- -61.93%
View:
Show?
Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 41,097 45,566 42,015 28,975 22,088 12,367 0 -100.00%
PBT 2,535 4,485 4,827 1,294 1,969 383 0 -100.00%
Tax -1,298 -985 -1,336 -793 -653 -136 0 -100.00%
NP 1,237 3,500 3,491 501 1,316 247 0 -100.00%
-
NP to SH 1,237 3,500 3,484 501 1,316 247 0 -100.00%
-
Tax Rate 51.20% 21.96% 27.68% 61.28% 33.16% 35.51% - -
Total Cost 39,860 42,066 38,524 28,474 20,772 12,120 0 -100.00%
-
Net Worth 130,058 129,248 124,306 105,209 56,126 53,231 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 130,058 129,248 124,306 105,209 56,126 53,231 0 -100.00%
NOSH 57,803 57,189 57,021 50,100 29,977 30,121 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 3.01% 7.68% 8.31% 1.73% 5.96% 2.00% 0.00% -
ROE 0.95% 2.71% 2.80% 0.48% 2.34% 0.46% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 71.10 79.68 73.68 57.83 73.68 41.06 0.00 -100.00%
EPS 2.14 6.12 6.11 1.00 4.39 0.82 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.26 2.18 2.10 1.8723 1.7672 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,100
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 70.90 78.61 72.49 49.99 38.11 21.34 0.00 -100.00%
EPS 2.13 6.04 6.01 0.86 2.27 0.43 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2439 2.2299 2.1446 1.8152 0.9683 0.9184 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 1.52 1.71 1.35 1.22 2.15 0.00 0.00 -
P/RPS 2.14 2.15 1.83 2.11 2.92 0.00 0.00 -100.00%
P/EPS 71.03 27.94 22.09 122.00 48.97 0.00 0.00 -100.00%
EY 1.41 3.58 4.53 0.82 2.04 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.62 0.58 1.15 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 14/12/04 29/12/03 19/12/02 31/12/01 08/12/00 17/11/99 - -
Price 1.64 1.69 1.25 1.40 1.81 0.00 0.00 -
P/RPS 2.31 2.12 1.70 2.42 2.46 0.00 0.00 -100.00%
P/EPS 76.64 27.61 20.46 140.00 41.23 0.00 0.00 -100.00%
EY 1.30 3.62 4.89 0.71 2.43 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.57 0.67 0.97 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