[MTD] YoY Quarter Result on 30-Sep-2000 [#2]

Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 18.28%
YoY- 43.9%
Quarter Report
View:
Show?
Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 144,965 172,732 122,959 117,001 71,277 -0.73%
PBT 95,887 11,492 5,234 15,509 10,191 -2.30%
Tax -15,269 -7,751 -273 -1,910 -741 -3.10%
NP 80,618 3,741 4,961 13,599 9,450 -2.20%
-
NP to SH 80,618 3,741 4,961 13,599 9,450 -2.20%
-
Tax Rate 15.92% 67.45% 5.22% 12.32% 7.27% -
Total Cost 64,347 168,991 117,998 103,402 61,827 -0.04%
-
Net Worth 595,096 404,941 298,446 309,557 271,256 -0.81%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 595,096 404,941 298,446 309,557 271,256 -0.81%
NOSH 135,403 134,980 128,857 128,778 129,465 -0.04%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 55.61% 2.17% 4.03% 11.62% 13.26% -
ROE 13.55% 0.92% 1.66% 4.39% 3.48% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 107.06 127.97 95.42 90.85 55.05 -0.68%
EPS 59.54 2.77 3.85 10.56 7.30 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.395 3.00 2.3161 2.4038 2.0952 -0.76%
Adjusted Per Share Value based on latest NOSH - 128,778
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 57.72 68.77 48.96 46.58 28.38 -0.73%
EPS 32.10 1.49 1.98 5.41 3.76 -2.20%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3693 1.6123 1.1882 1.2325 1.08 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 - - - - -
Price 5.45 0.00 0.00 0.00 0.00 -
P/RPS 5.09 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.15 0.00 0.00 0.00 0.00 -100.00%
EY 10.92 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/11/03 30/11/02 30/11/01 27/11/00 25/11/99 -
Price 3.06 0.00 0.00 0.00 0.00 -
P/RPS 2.86 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.14 0.00 0.00 0.00 0.00 -100.00%
EY 19.46 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 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