[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
03-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 28.09%
YoY- -41.3%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 475,422 314,974 153,091 575,963 426,425 278,031 127,175 140.67%
PBT 9,511 6,489 2,968 12,752 9,972 5,877 2,170 167.58%
Tax -3,351 -2,269 -1,080 -4,463 -3,501 -2,254 -1,028 119.68%
NP 6,160 4,220 1,888 8,289 6,471 3,623 1,142 207.25%
-
NP to SH 6,160 4,220 1,888 8,289 6,471 3,623 1,142 207.25%
-
Tax Rate 35.23% 34.97% 36.39% 35.00% 35.11% 38.35% 47.37% -
Total Cost 469,262 310,754 151,203 567,674 419,954 274,408 126,033 140.03%
-
Net Worth 133,882 133,083 130,206 126,703 125,302 124,993 115,912 10.07%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 133,882 133,083 130,206 126,703 125,302 124,993 115,912 10.07%
NOSH 59,980 60,028 59,936 59,207 58,827 60,383 57,100 3.33%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.30% 1.34% 1.23% 1.44% 1.52% 1.30% 0.90% -
ROE 4.60% 3.17% 1.45% 6.54% 5.16% 2.90% 0.99% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 792.63 524.71 255.42 972.79 724.88 460.44 222.72 132.91%
EPS 10.27 7.03 3.15 14.00 11.00 6.00 2.00 197.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2321 2.217 2.1724 2.14 2.13 2.07 2.03 6.52%
Adjusted Per Share Value based on latest NOSH - 60,600
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 138.81 91.96 44.70 168.16 124.50 81.18 37.13 140.68%
EPS 1.80 1.23 0.55 2.42 1.89 1.06 0.33 209.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.3886 0.3802 0.3699 0.3658 0.3649 0.3384 10.08%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.04 1.15 1.26 1.61 1.72 2.08 3.02 -
P/RPS 0.13 0.22 0.49 0.17 0.24 0.45 1.36 -79.06%
P/EPS 10.13 16.36 40.00 11.50 15.64 34.67 151.00 -83.46%
EY 9.88 6.11 2.50 8.70 6.40 2.88 0.66 506.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.58 0.75 0.81 1.00 1.49 -53.62%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 02/07/01 03/04/01 27/11/00 28/08/00 26/05/00 -
Price 1.15 1.24 1.10 1.21 1.78 1.86 2.30 -
P/RPS 0.15 0.24 0.43 0.12 0.25 0.40 1.03 -72.28%
P/EPS 11.20 17.64 34.92 8.64 16.18 31.00 115.00 -78.80%
EY 8.93 5.67 2.86 11.57 6.18 3.23 0.87 371.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.51 0.57 0.84 0.90 1.13 -40.36%

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