[TA] YoY TTM Result on 31-Oct-2000 [#3]

Announcement Date
21-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -41.53%
YoY- -40.86%
Quarter Report
View:
Show?
TTM Result
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 171,510 171,620 187,382 433,598 323,993 0.66%
PBT 76,500 35,804 -25,472 63,901 116,831 0.44%
Tax -16,063 -6,842 56,043 26,222 -6,634 -0.91%
NP 60,437 28,962 30,571 90,123 110,197 0.62%
-
NP to SH 60,437 28,962 -4,254 65,175 110,197 0.62%
-
Tax Rate 21.00% 19.11% - -41.04% 5.68% -
Total Cost 111,073 142,658 156,811 343,475 213,796 0.68%
-
Net Worth 1,651,192 1,567,546 1,522,772 1,512,804 1,177,268 -0.35%
Dividend
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 66,580 - 9,554 7,998 - -100.00%
Div Payout % 110.16% - 0.00% 12.27% - -
Equity
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 1,651,192 1,567,546 1,522,772 1,512,804 1,177,268 -0.35%
NOSH 1,331,607 1,351,333 1,347,586 1,327,021 1,051,133 -0.24%
Ratio Analysis
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 35.24% 16.88% 16.31% 20.78% 34.01% -
ROE 3.66% 1.85% -0.28% 4.31% 9.36% -
Per Share
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 12.88 12.70 13.91 32.67 30.82 0.91%
EPS 4.54 2.14 -0.32 4.91 10.48 0.87%
DPS 5.00 0.00 0.72 0.60 0.00 -100.00%
NAPS 1.24 1.16 1.13 1.14 1.12 -0.10%
Adjusted Per Share Value based on latest NOSH - 1,327,021
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 6.87 6.87 7.50 17.37 12.98 0.66%
EPS 2.42 1.16 -0.17 2.61 4.41 0.62%
DPS 2.67 0.00 0.38 0.32 0.00 -100.00%
NAPS 0.6613 0.6278 0.6099 0.6059 0.4715 -0.35%
Price Multiplier on Financial Quarter End Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.01 0.58 0.60 0.95 0.00 -
P/RPS 7.84 4.57 4.31 2.91 0.00 -100.00%
P/EPS 22.25 27.06 -190.07 19.34 0.00 -100.00%
EY 4.49 3.70 -0.53 5.17 0.00 -100.00%
DY 4.95 0.00 1.20 0.63 0.00 -100.00%
P/NAPS 0.81 0.50 0.53 0.83 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/12/03 30/12/02 20/12/01 21/12/00 - -
Price 0.94 0.50 0.65 0.75 0.00 -
P/RPS 7.30 3.94 4.67 2.30 0.00 -100.00%
P/EPS 20.71 23.33 -205.91 15.27 0.00 -100.00%
EY 4.83 4.29 -0.49 6.55 0.00 -100.00%
DY 5.32 0.00 1.11 0.80 0.00 -100.00%
P/NAPS 0.76 0.43 0.58 0.66 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