[ENG] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -84.65%
YoY- -88.15%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 69,026 53,540 20,667 40,826 60,442 36,318 -0.67%
PBT 8,341 4,199 -18,806 1,249 11,462 6,185 -0.31%
Tax -2,020 -1,396 338 -225 -2,824 -2,313 0.14%
NP 6,321 2,803 -18,468 1,024 8,638 3,872 -0.51%
-
NP to SH 6,321 2,803 -18,468 1,024 8,638 3,872 -0.51%
-
Tax Rate 24.22% 33.25% - 18.01% 24.64% 37.40% -
Total Cost 62,705 50,737 39,135 39,802 51,804 32,446 -0.69%
-
Net Worth 123,924 104,700 112,904 121,920 108,001 92,812 -0.30%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 123,924 104,700 112,904 121,920 108,001 92,812 -0.30%
NOSH 83,171 82,441 80,646 80,000 52,993 28,895 -1.10%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.16% 5.24% -89.36% 2.51% 14.29% 10.66% -
ROE 5.10% 2.68% -16.36% 0.84% 8.00% 4.17% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 82.99 64.94 25.63 51.03 114.05 125.69 0.43%
EPS 7.60 3.40 -22.90 1.28 16.30 13.40 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.27 1.40 1.524 2.038 3.212 0.81%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 61.01 47.32 18.27 36.08 53.42 32.10 -0.67%
EPS 5.59 2.48 -16.32 0.91 7.63 3.42 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0953 0.9254 0.9979 1.0776 0.9546 0.8203 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.20 3.70 2.40 2.55 8.50 0.00 -
P/RPS 3.86 5.70 9.37 5.00 7.45 0.00 -100.00%
P/EPS 42.11 108.82 -10.48 199.22 52.15 0.00 -100.00%
EY 2.38 0.92 -9.54 0.50 1.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.91 1.71 1.67 4.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/11/04 13/11/03 13/01/03 23/11/01 14/11/00 24/11/99 -
Price 3.20 4.36 2.30 2.65 7.80 0.00 -
P/RPS 3.86 6.71 8.98 5.19 6.84 0.00 -100.00%
P/EPS 42.11 128.24 -10.04 207.03 47.85 0.00 -100.00%
EY 2.38 0.78 -9.96 0.48 2.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.43 1.64 1.74 3.83 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