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

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 18.62%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 161,835 106,955 195,239 230,325 -11.09%
PBT 12,751 -13,998 22,193 37,779 -30.37%
Tax -3,202 -1,857 -4,401 -7,414 -24.41%
NP 9,549 -15,855 17,792 30,365 -31.99%
-
NP to SH 9,549 -15,855 17,792 30,365 -31.99%
-
Tax Rate 25.11% - 19.83% 19.62% -
Total Cost 152,286 122,810 177,447 199,960 -8.67%
-
Net Worth 104,700 112,904 121,920 105,987 -0.40%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,802 - 6,383 8,584 -17.60%
Div Payout % 50.29% - 35.88% 28.27% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 104,700 112,904 121,920 105,987 -0.40%
NOSH 82,441 80,646 80,000 52,993 15.87%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.90% -14.82% 9.11% 13.18% -
ROE 9.12% -14.04% 14.59% 28.65% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 196.30 132.62 244.05 434.63 -23.27%
EPS 11.58 -19.66 22.24 57.30 -41.31%
DPS 5.83 0.00 7.98 16.20 -28.87%
NAPS 1.27 1.40 1.524 2.00 -14.04%
Adjusted Per Share Value based on latest NOSH - 52,993
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 143.04 94.53 172.56 203.57 -11.09%
EPS 8.44 -14.01 15.73 26.84 -31.99%
DPS 4.24 0.00 5.64 7.59 -17.64%
NAPS 0.9254 0.9979 1.0776 0.9368 -0.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.70 2.40 2.55 8.50 -
P/RPS 1.88 1.81 1.04 1.96 -1.37%
P/EPS 31.94 -12.21 11.47 14.83 29.14%
EY 3.13 -8.19 8.72 6.74 -22.56%
DY 1.57 0.00 3.13 1.91 -6.32%
P/NAPS 2.91 1.71 1.67 4.25 -11.86%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/03 13/01/03 23/11/01 14/11/00 -
Price 4.36 2.30 2.65 7.80 -
P/RPS 2.22 1.73 1.09 1.79 7.44%
P/EPS 37.64 -11.70 11.92 13.61 40.36%
EY 2.66 -8.55 8.39 7.35 -28.73%
DY 1.34 0.00 3.01 2.08 -13.63%
P/NAPS 3.43 1.64 1.74 3.90 -4.19%

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