[TGUAN] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -24.12%
YoY- -53.9%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 39,458 38,479 37,097 36,914 33,836 32,311 31,850 15.39%
PBT 3,101 3,370 1,779 1,449 2,244 3,260 2,284 22.68%
Tax -287 -357 -157 -49 -399 -324 -82 131.05%
NP 2,814 3,013 1,622 1,400 1,845 2,936 2,202 17.81%
-
NP to SH 2,814 3,013 1,622 1,400 1,845 2,936 2,202 17.81%
-
Tax Rate 9.26% 10.59% 8.83% 3.38% 17.78% 9.94% 3.59% -
Total Cost 36,644 35,466 35,475 35,514 31,991 29,375 29,648 15.21%
-
Net Worth 86,583 85,796 82,241 80,567 79,183 77,125 73,991 11.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,381 - - - - -
Div Payout % - - 85.18% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 86,583 85,796 82,241 80,567 79,183 77,125 73,991 11.07%
NOSH 63,809 27,975 27,632 27,613 27,619 27,516 27,434 75.81%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.13% 7.83% 4.37% 3.79% 5.45% 9.09% 6.91% -
ROE 3.25% 3.51% 1.97% 1.74% 2.33% 3.81% 2.98% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.84 137.54 134.25 133.68 122.51 117.42 116.09 -34.36%
EPS 4.41 10.77 5.87 5.07 6.68 10.67 8.03 -33.01%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.3569 3.0668 2.9763 2.9177 2.8669 2.8029 2.697 -36.82%
Adjusted Per Share Value based on latest NOSH - 27,613
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 9.76 9.51 9.17 9.13 8.37 7.99 7.87 15.47%
EPS 0.70 0.74 0.40 0.35 0.46 0.73 0.54 18.94%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.2141 0.2121 0.2033 0.1992 0.1958 0.1907 0.1829 11.10%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.36 1.63 1.34 1.11 0.99 1.04 1.07 -
P/RPS 2.20 1.19 1.00 0.83 0.81 0.89 0.92 79.10%
P/EPS 30.84 15.13 22.83 21.89 14.82 9.75 13.33 75.19%
EY 3.24 6.61 4.38 4.57 6.75 10.26 7.50 -42.94%
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.53 0.45 0.38 0.35 0.37 0.40 84.51%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 -
Price 1.46 1.40 1.39 1.11 1.11 1.00 1.16 -
P/RPS 2.36 1.02 1.04 0.83 0.91 0.85 1.00 77.53%
P/EPS 33.11 13.00 23.68 21.89 16.62 9.37 14.45 74.06%
EY 3.02 7.69 4.22 4.57 6.02 10.67 6.92 -42.55%
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.46 0.47 0.38 0.39 0.36 0.43 85.08%

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