[SPB] QoQ Annualized Quarter Result on 31-Jul-2000 [#3]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Jul-2000 [#3]
Profit Trend
QoQ- -17.65%
YoY- 1.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 98,126 92,688 109,910 111,937 114,734 374,736 108,461 0.10%
PBT 36,210 30,784 84,915 105,662 127,296 154,916 139,360 1.37%
Tax -14,454 -9,796 -16,222 -13,845 -15,800 -11,016 -7,458 -0.66%
NP 21,756 20,988 68,693 91,817 111,496 143,900 131,902 1.84%
-
NP to SH 21,756 20,988 68,693 91,817 111,496 143,900 131,902 1.84%
-
Tax Rate 39.92% 31.82% 19.10% 13.10% 12.41% 7.11% 5.35% -
Total Cost 76,370 71,700 41,217 20,120 3,238 230,836 -23,441 -
-
Net Worth 988,285 984,241 982,801 1,006,829 996,727 972,390 938,149 -0.05%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 988,285 984,241 982,801 1,006,829 996,727 972,390 938,149 -0.05%
NOSH 343,154 342,941 343,636 343,627 343,699 343,600 343,644 0.00%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 22.17% 22.64% 62.50% 82.03% 97.18% 38.40% 121.61% -
ROE 2.20% 2.13% 6.99% 9.12% 11.19% 14.80% 14.06% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 28.60 27.03 31.98 32.58 33.38 109.06 31.56 0.09%
EPS 6.34 6.12 19.99 26.72 32.44 41.88 38.39 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.87 2.86 2.93 2.90 2.83 2.73 -0.05%
Adjusted Per Share Value based on latest NOSH - 343,324
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 28.56 26.97 31.99 32.58 33.39 109.06 31.56 0.10%
EPS 6.33 6.11 19.99 26.72 32.45 41.88 38.39 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8761 2.8644 2.8602 2.9301 2.9007 2.8299 2.7302 -0.05%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 1.61 1.82 1.87 2.01 2.43 2.32 0.00 -
P/RPS 5.63 6.73 5.85 6.17 7.28 2.13 0.00 -100.00%
P/EPS 25.39 29.74 9.35 7.52 7.49 5.54 0.00 -100.00%
EY 3.94 3.36 10.69 13.29 13.35 18.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.65 0.69 0.84 0.82 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 29/06/01 03/05/01 02/01/01 29/09/00 30/06/00 31/03/00 30/12/99 -
Price 1.52 1.61 1.65 1.86 1.97 2.60 0.00 -
P/RPS 5.32 5.96 5.16 5.71 5.90 2.38 0.00 -100.00%
P/EPS 23.97 26.31 8.25 6.96 6.07 6.21 0.00 -100.00%
EY 4.17 3.80 12.12 14.37 16.47 16.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.58 0.63 0.68 0.92 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