[RVIEW] YoY TTM Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -32.36%
YoY- -34.21%
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 9,938 7,375 5,311 7,259 6,486 -0.44%
PBT 5,311 2,139 2,044 2,265 2,735 -0.68%
Tax -1,532 -812 293 -505 -60 -3.31%
NP 3,779 1,327 2,337 1,760 2,675 -0.35%
-
NP to SH 3,779 1,451 1,662 1,760 2,675 -0.35%
-
Tax Rate 28.85% 37.96% -14.33% 22.30% 2.19% -
Total Cost 6,159 6,048 2,974 5,499 3,811 -0.49%
-
Net Worth 88,355 43,204 47,769 48,095 45,082 -0.69%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,089 2,631 1,075 3,132 933 -0.16%
Div Payout % 28.83% 181.38% 64.74% 177.99% 34.90% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 88,355 43,204 47,769 48,095 45,082 -0.69%
NOSH 64,967 10,801 10,807 10,795 10,804 -1.85%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 38.03% 17.99% 44.00% 24.25% 41.24% -
ROE 4.28% 3.36% 3.48% 3.66% 5.93% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 15.30 68.28 49.14 67.24 60.03 1.43%
EPS 5.82 13.43 15.38 16.30 24.76 1.51%
DPS 1.68 24.40 10.00 29.02 8.64 1.71%
NAPS 1.36 4.00 4.42 4.455 4.1726 1.17%
Adjusted Per Share Value based on latest NOSH - 10,795
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 15.32 11.37 8.19 11.19 10.00 -0.44%
EPS 5.83 2.24 2.56 2.71 4.12 -0.36%
DPS 1.68 4.06 1.66 4.83 1.44 -0.16%
NAPS 1.3625 0.6662 0.7366 0.7416 0.6952 -0.69%
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 30/09/02 28/09/01 29/09/00 - -
Price 2.38 2.47 1.20 1.70 0.00 -
P/RPS 15.56 3.62 2.44 2.53 0.00 -100.00%
P/EPS 40.92 18.39 7.80 10.43 0.00 -100.00%
EY 2.44 5.44 12.81 9.59 0.00 -100.00%
DY 0.70 9.88 8.33 17.07 0.00 -100.00%
P/NAPS 1.75 0.62 0.27 0.38 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 28/11/03 29/11/02 23/11/01 28/11/00 - -
Price 2.40 2.50 1.70 1.92 0.00 -
P/RPS 15.69 3.66 3.46 2.86 0.00 -100.00%
P/EPS 41.26 18.61 11.05 11.78 0.00 -100.00%
EY 2.42 5.37 9.05 8.49 0.00 -100.00%
DY 0.70 9.76 5.88 15.11 0.00 -100.00%
P/NAPS 1.76 0.63 0.38 0.43 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