[RVIEW] YoY TTM Result on 31-Mar-2000 [#1]

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -10.46%
YoY--%
View:
Show?
TTM Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 9,240 5,771 6,271 7,826 5.69%
PBT 3,809 2,178 1,957 3,367 4.19%
Tax -1,312 -252 -65 -165 99.59%
NP 2,497 1,926 1,892 3,202 -7.95%
-
NP to SH 2,497 1,863 1,404 3,202 -7.95%
-
Tax Rate 34.44% 11.57% 3.32% 4.90% -
Total Cost 6,743 3,845 4,379 4,624 13.39%
-
Net Worth 59,976 48,432 47,612 44,657 10.33%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,484 1,080 2,047 2,489 -0.06%
Div Payout % 99.51% 58.01% 145.86% 77.74% -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 59,976 48,432 47,612 44,657 10.33%
NOSH 14,994 10,810 10,796 10,000 14.45%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 27.02% 33.37% 30.17% 40.91% -
ROE 4.16% 3.85% 2.95% 7.17% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 61.62 53.38 58.08 78.26 -7.65%
EPS 16.65 17.23 13.00 32.02 -19.58%
DPS 16.57 10.00 19.00 24.89 -12.68%
NAPS 4.00 4.48 4.41 4.4657 -3.60%
Adjusted Per Share Value based on latest NOSH - 10,000
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.25 8.90 9.67 12.07 5.69%
EPS 3.85 2.87 2.16 4.94 -7.97%
DPS 3.83 1.67 3.16 3.84 -0.08%
NAPS 0.9247 0.7467 0.7341 0.6885 10.33%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 12.90 3.12 1.31 2.33 -
P/RPS 20.93 5.84 2.26 2.98 91.50%
P/EPS 77.46 18.11 10.07 7.28 119.94%
EY 1.29 5.52 9.93 13.74 -54.54%
DY 1.28 3.21 14.50 10.68 -50.69%
P/NAPS 3.23 0.70 0.30 0.52 83.82%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/03 24/05/02 28/05/01 - -
Price 15.40 2.90 1.28 0.00 -
P/RPS 24.99 5.43 2.20 0.00 -
P/EPS 92.48 16.83 9.84 0.00 -
EY 1.08 5.94 10.16 0.00 -
DY 1.08 3.45 14.84 0.00 -
P/NAPS 3.85 0.65 0.29 0.00 -

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