[VARIA] QoQ Annualized Quarter Result on 30-Apr-2001 [#1]

Announcement Date
27-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 142.41%
YoY- 153.59%
View:
Show?
Annualized Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 33,753 32,650 23,194 32,448 35,815 37,946 40,390 -11.25%
PBT -37,445 5,100 7,176 12,748 -20,321 -9,044 -9,726 145.04%
Tax 37,445 -1,518 -2,014 -4,028 20,321 9,044 9,726 145.04%
NP 0 3,581 5,162 8,720 0 0 0 -
-
NP to SH -38,062 3,581 5,162 8,720 -20,561 -9,398 -9,770 146.97%
-
Tax Rate - 29.76% 28.07% 31.60% - - - -
Total Cost 33,753 29,069 18,032 23,728 35,815 37,946 40,390 -11.25%
-
Net Worth 38,859 73,680 73,072 73,113 68,330 78,396 80,411 -38.33%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 38,859 73,680 73,072 73,113 68,330 78,396 80,411 -38.33%
NOSH 66,998 66,982 67,038 67,076 66,990 67,005 67,009 -0.01%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.00% 10.97% 22.26% 26.87% 0.00% 0.00% 0.00% -
ROE -97.95% 4.86% 7.06% 11.93% -30.09% -11.99% -12.15% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 50.38 48.75 34.60 48.37 53.46 56.63 60.27 -11.23%
EPS -56.81 5.35 7.70 13.00 -30.69 -14.03 -14.58 147.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 1.10 1.09 1.09 1.02 1.17 1.20 -38.33%
Adjusted Per Share Value based on latest NOSH - 67,076
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 7.80 7.55 5.36 7.50 8.28 8.77 9.34 -11.28%
EPS -8.80 0.83 1.19 2.02 -4.75 -2.17 -2.26 146.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.1704 0.169 0.169 0.158 0.1813 0.1859 -38.35%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 0.79 0.62 0.63 0.63 0.90 1.18 1.50 -
P/RPS 1.57 1.27 1.82 1.30 1.68 2.08 2.49 -26.40%
P/EPS -1.39 11.60 8.18 4.85 -2.93 -8.41 -10.29 -73.57%
EY -71.91 8.62 12.22 20.63 -34.10 -11.89 -9.72 278.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.56 0.58 0.58 0.88 1.01 1.25 5.76%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 11/12/01 02/10/01 27/06/01 23/03/01 20/12/00 10/10/00 -
Price 0.69 0.88 0.62 0.57 0.76 0.95 1.12 -
P/RPS 1.37 1.81 1.79 1.18 1.42 1.68 1.86 -18.39%
P/EPS -1.21 16.46 8.05 4.38 -2.48 -6.77 -7.68 -70.73%
EY -82.33 6.08 12.42 22.81 -40.38 -14.76 -13.02 240.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 0.57 0.52 0.75 0.81 0.93 17.80%

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