[BIG] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Announcement Date
30-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 74.69%
YoY- 336.05%
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 40,880 35,368 36,228 35,830 33,048 32,642 32,206 -0.24%
PBT 2,064 997 1,334 2,284 1,272 647 1,073 -0.66%
Tax -44 566 -1 -34 16 -84 -190 1.49%
NP 2,020 1,563 1,333 2,250 1,288 563 882 -0.83%
-
NP to SH 2,020 1,563 1,333 2,250 1,288 563 882 -0.83%
-
Tax Rate 2.13% -56.77% 0.07% 1.49% -1.26% 12.98% 17.71% -
Total Cost 38,860 33,805 34,894 33,580 31,760 32,079 31,324 -0.21%
-
Net Worth 34,178 33,661 30,769 3,435,915 33,350 33,733 3,357,148 4.76%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 34,178 33,661 30,769 3,435,915 33,350 33,733 3,357,148 4.76%
NOSH 19,201 19,234 19,230 19,210 19,166 20,200 18,860 -0.01%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 4.94% 4.42% 3.68% 6.28% 3.90% 1.72% 2.74% -
ROE 5.91% 4.64% 4.33% 0.07% 3.86% 1.67% 0.03% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 212.90 183.87 188.39 186.52 172.42 161.59 170.76 -0.22%
EPS 10.52 8.13 6.93 11.70 6.72 2.93 4.59 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.60 178.86 1.74 1.67 178.00 4.78%
Adjusted Per Share Value based on latest NOSH - 19,227
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 64.33 55.66 57.01 56.39 52.01 51.37 50.69 -0.24%
EPS 3.18 2.46 2.10 3.54 2.03 0.89 1.39 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.5297 0.4842 54.0726 0.5248 0.5309 52.833 4.76%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.10 1.70 1.87 2.39 3.70 0.00 0.00 -
P/RPS 0.52 0.92 0.99 1.28 2.15 0.00 0.00 -100.00%
P/EPS 10.46 20.92 26.97 20.41 55.06 0.00 0.00 -100.00%
EY 9.56 4.78 3.71 4.90 1.82 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.97 1.17 0.01 2.13 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 31/05/01 02/03/01 12/01/01 30/08/00 30/05/00 29/02/00 30/11/99 -
Price 1.05 1.43 1.80 2.50 2.81 3.48 0.00 -
P/RPS 0.49 0.78 0.96 1.34 1.63 2.15 0.00 -100.00%
P/EPS 9.98 17.60 25.96 21.34 41.82 124.86 0.00 -100.00%
EY 10.02 5.68 3.85 4.69 2.39 0.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 1.13 0.01 1.61 2.08 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