[CARLSBG] QoQ Quarter Result on 31-Mar-2000 [#1]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 10.7%
YoY--%
View:
Show?
Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 225,324 208,421 184,597 233,642 203,463 199,273 0 -100.00%
PBT 38,723 50,145 21,317 42,023 27,572 41,783 0 -100.00%
Tax -11,800 -13,900 -5,000 -11,500 0 0 0 -100.00%
NP 26,923 36,245 16,317 30,523 27,572 41,783 0 -100.00%
-
NP to SH 26,923 36,245 16,317 30,523 27,572 41,783 0 -100.00%
-
Tax Rate 30.47% 27.72% 23.46% 27.37% 0.00% 0.00% - -
Total Cost 198,401 172,176 168,280 203,119 175,891 157,490 0 -100.00%
-
Net Worth 423,661 469,195 431,072 426,714 396,708 467,969 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 71,065 - 10,928 - 98,493 10,939 - -100.00%
Div Payout % 263.96% - 66.98% - 357.22% 26.18% - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 423,661 469,195 431,072 426,714 396,708 467,969 0 -100.00%
NOSH 151,849 151,843 151,786 151,855 151,995 151,938 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 11.95% 17.39% 8.84% 13.06% 13.55% 20.97% 0.00% -
ROE 6.35% 7.72% 3.79% 7.15% 6.95% 8.93% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 148.39 137.26 121.62 153.86 133.86 131.15 0.00 -100.00%
EPS 17.73 23.87 10.75 20.10 18.14 27.50 0.00 -100.00%
DPS 46.80 0.00 7.20 0.00 64.80 7.20 0.00 -100.00%
NAPS 2.79 3.09 2.84 2.81 2.61 3.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,855
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 73.70 68.17 60.38 76.42 66.55 65.18 0.00 -100.00%
EPS 8.81 11.85 5.34 9.98 9.02 13.67 0.00 -100.00%
DPS 23.24 0.00 3.57 0.00 32.21 3.58 0.00 -100.00%
NAPS 1.3857 1.5346 1.4099 1.3956 1.2975 1.5306 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 5.50 5.70 6.35 7.35 0.00 0.00 0.00 -
P/RPS 3.71 4.15 5.22 4.78 0.00 0.00 0.00 -100.00%
P/EPS 31.02 23.88 59.07 36.57 0.00 0.00 0.00 -100.00%
EY 3.22 4.19 1.69 2.73 0.00 0.00 0.00 -100.00%
DY 8.51 0.00 1.13 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.97 1.84 2.24 2.62 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 10/04/01 24/11/00 18/08/00 25/05/00 24/02/00 26/11/99 - -
Price 5.20 5.15 6.75 6.30 7.00 0.00 0.00 -
P/RPS 3.50 3.75 5.55 4.09 5.23 0.00 0.00 -100.00%
P/EPS 29.33 21.58 62.79 31.34 38.59 0.00 0.00 -100.00%
EY 3.41 4.63 1.59 3.19 2.59 0.00 0.00 -100.00%
DY 9.00 0.00 1.07 0.00 9.26 0.00 0.00 -100.00%
P/NAPS 1.86 1.67 2.38 2.24 2.68 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