[EXSIMHB] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 66.8%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 127,423 81,717 38,758 415,966 378,354 244,519 0 -100.00%
PBT 10,186 5,962 1,570 -90,083 -187,982 -154,527 0 -100.00%
Tax -857 -337 -551 90,083 187,982 154,527 0 -100.00%
NP 9,329 5,625 1,019 0 0 0 0 -100.00%
-
NP to SH 9,329 5,625 1,019 -61,523 -185,291 -155,229 0 -100.00%
-
Tax Rate 8.41% 5.65% 35.10% - - - - -
Total Cost 118,094 76,092 37,739 415,966 378,354 244,519 0 -100.00%
-
Net Worth -376,169 -367,788 -703,109 -145,052 -1,151,862 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth -376,169 -367,788 -703,109 -145,052 -1,151,862 0 0 -100.00%
NOSH 752,338 721,153 1,018,999 207,217 198,596 198,604 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 7.32% 6.88% 2.63% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 16.94 11.33 3.80 200.74 190.51 123.12 0.00 -100.00%
EPS 1.24 0.78 0.10 -29.69 -93.30 -78.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.51 -0.69 -0.70 -5.80 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 232,777
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 13.72 8.80 4.17 44.78 40.73 26.32 0.00 -100.00%
EPS 1.00 0.61 0.11 -6.62 -19.95 -16.71 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.405 -0.396 -0.757 -0.1562 -1.2401 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 0.37 0.52 0.84 0.00 0.00 0.00 0.00 -
P/RPS 2.18 4.59 22.08 0.00 0.00 0.00 0.00 -100.00%
P/EPS 29.84 66.67 840.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.35 1.50 0.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 14/11/00 24/08/00 29/05/00 - 24/11/99 - - -
Price 0.35 0.47 0.61 0.00 0.00 0.00 0.00 -
P/RPS 2.07 4.15 16.04 0.00 0.00 0.00 0.00 -100.00%
P/EPS 28.23 60.26 610.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.54 1.66 0.16 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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