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

Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 21.84%
YoY- 1.58%
Quarter Report
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 103,060 66,146 32,311 133,326 101,476 66,966 32,286 116.64%
PBT 6,953 5,504 3,260 14,631 12,348 8,290 3,818 49.07%
Tax -772 -723 -324 -2,340 -2,260 -1,239 -302 86.84%
NP 6,181 4,781 2,936 12,291 10,088 7,051 3,516 45.60%
-
NP to SH 6,181 4,781 2,936 12,291 10,088 7,051 3,516 45.60%
-
Tax Rate 11.10% 13.14% 9.94% 15.99% 18.30% 14.95% 7.91% -
Total Cost 96,879 61,365 29,375 121,035 91,388 59,915 28,770 124.49%
-
Net Worth 80,510 79,046 77,125 73,273 70,954 67,845 65,702 14.49%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,358 - - - -
Div Payout % - - - 11.05% - - - -
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 80,510 79,046 77,125 73,273 70,954 67,845 65,702 14.49%
NOSH 27,593 27,572 27,516 27,168 27,081 26,994 27,004 1.44%
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 6.00% 7.23% 9.09% 9.22% 9.94% 10.53% 10.89% -
ROE 7.68% 6.05% 3.81% 16.77% 14.22% 10.39% 5.35% -
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 373.49 239.90 117.42 490.74 374.70 248.07 119.56 113.54%
EPS 22.40 17.34 10.67 45.24 37.25 26.12 13.02 43.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.9177 2.8669 2.8029 2.697 2.62 2.5133 2.433 12.86%
Adjusted Per Share Value based on latest NOSH - 27,434
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.48 16.35 7.99 32.97 25.09 16.56 7.98 116.68%
EPS 1.53 1.18 0.73 3.04 2.49 1.74 0.87 45.64%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.1991 0.1954 0.1907 0.1812 0.1754 0.1677 0.1625 14.48%
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 1.11 0.99 1.04 1.07 1.29 1.56 1.77 -
P/RPS 0.30 0.41 0.89 0.22 0.34 0.63 1.48 -65.45%
P/EPS 4.96 5.71 9.75 2.37 3.46 5.97 13.59 -48.89%
EY 20.18 17.52 10.26 42.28 28.88 16.74 7.36 95.77%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.37 0.40 0.49 0.62 0.73 -35.26%
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 21/11/01 23/08/01 24/05/01 21/02/01 29/11/00 29/08/00 30/05/00 -
Price 1.11 1.11 1.00 1.16 1.27 1.38 1.58 -
P/RPS 0.30 0.46 0.85 0.24 0.34 0.56 1.32 -62.72%
P/EPS 4.96 6.40 9.37 2.56 3.41 5.28 12.14 -44.90%
EY 20.18 15.62 10.67 39.00 29.33 18.93 8.24 81.59%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.36 0.43 0.48 0.55 0.65 -30.06%

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