[CBIP] QoQ Quarter Result on 31-Mar-2001 [#1]

Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -11.28%
YoY- -24.97%
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 28,414 36,133 28,869 15,406 21,378 16,407 15,992 46.54%
PBT 2,134 4,012 3,040 1,825 2,186 1,328 2,007 4.16%
Tax -608 -1,118 -1,117 -566 -767 -526 -693 -8.33%
NP 1,526 2,894 1,923 1,259 1,419 802 1,314 10.45%
-
NP to SH 1,526 2,894 1,923 1,259 1,419 802 1,314 10.45%
-
Tax Rate 28.49% 27.87% 36.74% 31.01% 35.09% 39.61% 34.53% -
Total Cost 26,888 33,239 26,946 14,147 19,959 15,605 14,678 49.54%
-
Net Worth 49,279 48,419 46,542 45,044 43,758 43,971 43,646 8.40%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 840 - - - 1,963 - - -
Div Payout % 55.05% - - - 138.38% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 49,279 48,419 46,542 45,044 43,758 43,971 43,646 8.40%
NOSH 28,000 27,988 27,869 27,977 28,050 27,655 27,978 0.05%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.37% 8.01% 6.66% 8.17% 6.64% 4.89% 8.22% -
ROE 3.10% 5.98% 4.13% 2.80% 3.24% 1.82% 3.01% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 101.48 129.10 103.59 55.07 76.21 59.33 57.16 46.46%
EPS 5.45 10.34 6.90 4.50 5.07 2.90 4.70 10.34%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.76 1.73 1.67 1.61 1.56 1.59 1.56 8.35%
Adjusted Per Share Value based on latest NOSH - 27,977
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 6.04 7.67 6.13 3.27 4.54 3.48 3.40 46.52%
EPS 0.32 0.61 0.41 0.27 0.30 0.17 0.28 9.28%
DPS 0.18 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1047 0.1028 0.0989 0.0957 0.0929 0.0934 0.0927 8.42%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.59 0.45 0.42 0.42 0.51 0.67 0.80 -
P/RPS 0.58 0.35 0.41 0.76 0.67 1.13 1.40 -44.33%
P/EPS 10.83 4.35 6.09 9.33 10.08 23.10 17.03 -25.98%
EY 9.24 22.98 16.43 10.71 9.92 4.33 5.87 35.20%
DY 5.08 0.00 0.00 0.00 13.73 0.00 0.00 -
P/NAPS 0.34 0.26 0.25 0.26 0.33 0.42 0.51 -23.62%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 26/10/01 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 -
Price 0.70 0.48 0.46 0.39 0.47 0.74 0.80 -
P/RPS 0.69 0.37 0.44 0.71 0.62 1.25 1.40 -37.52%
P/EPS 12.84 4.64 6.67 8.67 9.29 25.52 17.03 -17.11%
EY 7.79 21.54 15.00 11.54 10.76 3.92 5.87 20.70%
DY 4.29 0.00 0.00 0.00 14.89 0.00 0.00 -
P/NAPS 0.40 0.28 0.28 0.24 0.30 0.47 0.51 -14.91%

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