[ENG] QoQ Cumulative Quarter Result on 30-Sep-1999 [#3]

Announcement Date
24-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 22.76%
YoY--%
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 119,895 57,192 185,983 135,996 99,678 -0.18%
PBT 19,462 7,498 32,061 26,354 20,168 0.03%
Tax -3,492 -861 -6,321 -5,466 -3,153 -0.10%
NP 15,970 6,637 25,740 20,888 17,015 0.06%
-
NP to SH 15,970 6,637 25,740 20,888 17,015 0.06%
-
Tax Rate 17.94% 11.48% 19.72% 20.74% 15.63% -
Total Cost 103,925 50,555 160,243 115,108 82,663 -0.23%
-
Net Worth 107,846 98,933 83,262 93,054 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 107,846 98,933 83,262 93,054 0 -100.00%
NOSH 52,840 52,624 47,606 28,970 46,111 -0.13%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 13.32% 11.60% 13.84% 15.36% 17.07% -
ROE 14.81% 6.71% 30.91% 22.45% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 226.90 108.68 390.67 469.42 216.17 -0.04%
EPS 30.20 12.60 54.10 72.10 36.90 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.041 1.88 1.749 3.212 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,895
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 105.97 50.55 164.38 120.20 88.10 -0.18%
EPS 14.11 5.87 22.75 18.46 15.04 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9532 0.8744 0.7359 0.8225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/06/00 31/03/00 - - - -
Price 11.30 15.00 0.00 0.00 0.00 -
P/RPS 4.98 13.80 0.00 0.00 0.00 -100.00%
P/EPS 37.39 118.93 0.00 0.00 0.00 -100.00%
EY 2.67 0.84 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.54 7.98 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 22/08/00 30/05/00 14/04/00 24/11/99 - -
Price 9.50 11.70 13.20 0.00 0.00 -
P/RPS 4.19 10.77 3.38 0.00 0.00 -100.00%
P/EPS 31.43 92.77 24.41 0.00 0.00 -100.00%
EY 3.18 1.08 4.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 6.22 7.55 0.00 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