[TA] QoQ Annualized Quarter Result on 30-Apr-2000 [#1]

Announcement Date
30-Jun-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
30-Apr-2000 [#1]
Profit Trend
QoQ- 50.8%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 376,873 454,862 556,930 839,028 498,419 541,290 591,194 0.45%
PBT 20,349 52,293 141,850 248,296 146,053 161,829 201,158 2.35%
Tax 12,481 -5,213 -21,334 -32,992 -3,282 -11,288 -18,022 -
NP 32,830 47,080 120,516 215,304 142,771 150,541 183,136 1.75%
-
NP to SH 32,830 47,080 120,516 215,304 142,771 150,541 183,136 1.75%
-
Tax Rate -61.33% 9.97% 15.04% 13.29% 2.25% 6.98% 8.96% -
Total Cost 344,043 407,782 436,414 623,724 355,648 390,749 408,058 0.17%
-
Net Worth 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 0 -100.00%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div 9,582 - - - - - - -100.00%
Div Payout % 29.19% - - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 0 -100.00%
NOSH 1,330,867 1,327,443 1,327,268 1,329,036 1,109,534 1,049,312 906,613 -0.38%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 8.71% 10.35% 21.64% 25.66% 28.64% 27.81% 30.98% -
ROE 2.18% 3.11% 7.76% 13.85% 11.39% 12.81% 0.00% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 28.32 34.27 41.96 63.13 44.92 51.59 65.21 0.84%
EPS 2.47 3.55 9.08 16.20 12.86 14.35 20.20 2.15%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.13 1.14 1.17 1.17 1.13 1.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,329,036
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 15.09 18.22 22.30 33.60 19.96 21.68 23.68 0.45%
EPS 1.31 1.89 4.83 8.62 5.72 6.03 7.33 1.76%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6023 0.6061 0.6219 0.6228 0.5021 0.4707 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - - -
Price 0.84 0.95 1.16 1.55 1.80 0.00 0.00 -
P/RPS 2.97 2.77 2.76 2.46 4.01 0.00 0.00 -100.00%
P/EPS 34.05 26.79 12.78 9.57 13.99 0.00 0.00 -100.00%
EY 2.94 3.73 7.83 10.45 7.15 0.00 0.00 -100.00%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.83 0.99 1.32 1.59 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 30/03/01 21/12/00 29/09/00 30/06/00 31/03/00 20/01/00 01/10/99 -
Price 0.52 0.75 0.85 1.23 1.85 2.03 0.00 -
P/RPS 1.84 2.19 2.03 1.95 4.12 3.94 0.00 -100.00%
P/EPS 21.08 21.15 9.36 7.59 14.38 14.15 0.00 -100.00%
EY 4.74 4.73 10.68 13.17 6.96 7.07 0.00 -100.00%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 0.66 0.73 1.05 1.64 1.81 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