[CDB] QoQ Quarter Result on 31-Jul-2001 [#1]

Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- -16.46%
YoY- 37.63%
View:
Show?
Quarter Result
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 193,926 280,366 0 272,750 262,316 236,890 216,546 -9.01%
PBT 32,111 43,061 0 46,749 55,957 53,094 46,968 -27.80%
Tax 37,000 0 0 0 0 0 0 -
NP 69,111 43,061 0 46,749 55,957 53,094 46,968 39.22%
-
NP to SH 69,111 43,061 0 46,749 55,957 53,094 46,968 39.22%
-
Tax Rate -115.23% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 124,815 237,305 0 226,001 206,359 183,796 169,578 -23.09%
-
Net Worth 1,216,954 750,405 0 1,132,378 1,081,835 1,046,923 991,546 19.18%
Dividend
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,216,954 750,405 0 1,132,378 1,081,835 1,046,923 991,546 19.18%
NOSH 751,206 750,405 749,919 749,919 746,093 747,802 745,523 0.65%
Ratio Analysis
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 35.64% 15.36% 0.00% 17.14% 21.33% 22.41% 21.69% -
ROE 5.68% 5.74% 0.00% 4.13% 5.17% 5.07% 4.74% -
Per Share
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 25.82 37.36 0.00 36.37 35.16 31.68 29.05 -9.60%
EPS 9.20 5.70 0.00 6.20 7.50 7.10 6.30 38.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 0.00 1.51 1.45 1.40 1.33 18.41%
Adjusted Per Share Value based on latest NOSH - 749,919
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 1.65 2.39 0.00 2.32 2.24 2.02 1.85 -9.33%
EPS 0.59 0.37 0.00 0.40 0.48 0.45 0.40 39.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.064 0.00 0.0965 0.0922 0.0892 0.0845 19.17%
Price Multiplier on Financial Quarter End Date
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 06/02/02 05/12/01 - 27/09/01 21/06/01 29/03/01 04/12/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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