[ENG] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -25.48%
YoY- 11.83%
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 67,265 27,426 31,370 58,789 49,987 -0.30%
PBT 8,952 -750 3,322 9,299 6,855 -0.27%
Tax -1,533 35 -712 -2,862 -1,099 -0.34%
NP 7,419 -715 2,610 6,437 5,756 -0.26%
-
NP to SH 7,419 -715 2,610 6,437 5,756 -0.26%
-
Tax Rate 17.12% - 21.43% 30.78% 16.03% -
Total Cost 59,846 28,141 28,760 52,352 44,231 -0.31%
-
Net Worth 105,985 107,740 113,890 111,131 83,414 -0.24%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,891 2,359 7,909 6,383 8,584 0.58%
Div Payout % 65.93% 0.00% 303.03% 99.17% 149.14% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 105,985 107,740 113,890 111,131 83,414 -0.24%
NOSH 81,527 78,642 79,090 53,198 47,692 -0.55%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.03% -2.61% 8.32% 10.95% 11.51% -
ROE 7.00% -0.66% 2.29% 5.79% 6.90% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 82.51 34.87 39.66 110.51 104.81 0.24%
EPS 9.10 -0.90 3.30 12.10 12.10 0.29%
DPS 6.00 3.00 10.00 12.00 18.00 1.15%
NAPS 1.30 1.37 1.44 2.089 1.749 0.30%
Adjusted Per Share Value based on latest NOSH - 53,198
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 59.45 24.24 27.73 51.96 44.18 -0.30%
EPS 6.56 -0.63 2.31 5.69 5.09 -0.26%
DPS 4.32 2.09 6.99 5.64 7.59 0.58%
NAPS 0.9367 0.9523 1.0066 0.9822 0.7373 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.28 2.50 3.24 5.90 0.00 -
P/RPS 5.19 7.17 8.17 5.34 0.00 -100.00%
P/EPS 47.03 -274.98 98.18 48.76 0.00 -100.00%
EY 2.13 -0.36 1.02 2.05 0.00 -100.00%
DY 1.40 1.20 3.09 2.03 0.00 -100.00%
P/NAPS 3.29 1.82 2.25 2.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/04 25/02/03 28/02/02 27/02/01 14/04/00 -
Price 4.56 1.98 3.20 5.85 13.20 -
P/RPS 5.53 5.68 8.07 5.29 12.59 0.86%
P/EPS 50.11 -217.78 96.97 48.35 109.37 0.81%
EY 2.00 -0.46 1.03 2.07 0.91 -0.81%
DY 1.32 1.52 3.13 2.05 1.36 0.03%
P/NAPS 3.51 1.45 2.22 2.80 7.55 0.80%

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