[POS] QoQ Cumulative Quarter Result on 31-Oct-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -175.72%
YoY- -117.21%
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 7,163 4,196 557,126 448,247 331,718 198,961 902,228 -96.03%
PBT 7,732 6,142 28,876 10,000 58,405 58,119 211,372 -89.00%
Tax -2,018 -1,410 -26,084 -10,000 -31,708 -28,324 2,653 -
NP 5,714 4,732 2,792 0 26,697 29,795 214,025 -91.08%
-
NP to SH 5,714 4,732 2,792 -20,216 26,697 29,795 214,025 -91.08%
-
Tax Rate 26.10% 22.96% 90.33% 100.00% 54.29% 48.73% -1.26% -
Total Cost 1,449 -536 554,334 448,247 305,021 169,166 688,203 -98.36%
-
Net Worth 847,965 845,321 868,758 643,610 682,654 680,892 604,705 25.30%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 847,965 845,321 868,758 643,610 682,654 680,892 604,705 25.30%
NOSH 388,707 387,868 372,266 370,935 368,743 366,031 339,722 9.40%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 79.77% 112.77% 0.50% 0.00% 8.05% 14.98% 23.72% -
ROE 0.67% 0.56% 0.32% -3.14% 3.91% 4.38% 35.39% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 1.84 1.08 149.66 120.84 89.96 54.36 265.58 -96.37%
EPS 1.47 1.22 0.75 -5.45 7.24 8.14 63.00 -91.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1815 2.1794 2.3337 1.7351 1.8513 1.8602 1.78 14.53%
Adjusted Per Share Value based on latest NOSH - 374,704
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 0.92 0.54 71.17 57.26 42.38 25.42 115.26 -96.01%
EPS 0.73 0.60 0.36 -2.58 3.41 3.81 27.34 -91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0833 1.0799 1.1098 0.8222 0.8721 0.8698 0.7725 25.31%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.79 1.74 1.68 1.81 2.36 3.42 3.42 -
P/RPS 97.14 160.84 1.12 1.50 2.62 6.29 1.29 1687.92%
P/EPS 121.77 142.62 224.00 -33.21 32.60 42.01 5.43 696.74%
EY 0.82 0.70 0.45 -3.01 3.07 2.38 18.42 -87.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.72 1.04 1.27 1.84 1.92 -43.31%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 27/06/01 29/03/01 30/11/00 14/09/00 06/06/00 19/04/00 -
Price 1.52 1.78 1.65 1.73 1.86 2.88 3.38 -
P/RPS 82.48 164.54 1.10 1.43 2.07 5.30 1.27 1519.82%
P/EPS 103.40 145.90 220.00 -31.74 25.69 35.38 5.37 619.69%
EY 0.97 0.69 0.45 -3.15 3.89 2.83 18.64 -86.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.71 1.00 1.00 1.55 1.90 -48.63%

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