[TECHBASE] QoQ Quarter Result on 31-Jan-2001 [#2]

Announcement Date
28-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jan-2001 [#2]
Profit Trend
QoQ- -5.82%
YoY- 81.72%
Quarter Report
View:
Show?
Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 40,873 46,837 31,671 43,332 47,317 47,730 25,599 36.49%
PBT 2,822 1,208 700 2,716 3,338 2,073 813 128.73%
Tax -795 -1,158 -51 -290 -762 -852 -278 101.08%
NP 2,027 50 649 2,426 2,576 1,221 535 142.44%
-
NP to SH 2,027 50 649 2,426 2,576 1,221 535 142.44%
-
Tax Rate 28.17% 95.86% 7.29% 10.68% 22.83% 41.10% 34.19% -
Total Cost 38,846 46,787 31,022 40,906 44,741 46,509 25,064 33.81%
-
Net Worth 59,970 54,615 56,887 55,554 53,200 30,825 29,953 58.65%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - 769 - - - - - -
Div Payout % - 1,538.46% - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 59,970 54,615 56,887 55,554 53,200 30,825 29,953 58.65%
NOSH 39,980 38,461 40,061 39,967 39,999 20,016 16,017 83.70%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 4.96% 0.11% 2.05% 5.60% 5.44% 2.56% 2.09% -
ROE 3.38% 0.09% 1.14% 4.37% 4.84% 3.96% 1.79% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 102.23 121.78 79.06 108.42 118.29 238.45 159.81 -25.69%
EPS 5.07 0.13 1.62 6.07 6.44 6.10 3.34 31.98%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.42 1.42 1.39 1.33 1.54 1.87 -13.63%
Adjusted Per Share Value based on latest NOSH - 39,967
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 13.57 15.55 10.52 14.39 15.71 15.85 8.50 36.48%
EPS 0.67 0.02 0.22 0.81 0.86 0.41 0.18 139.60%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1813 0.1889 0.1845 0.1766 0.1024 0.0995 58.59%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 0.89 0.91 0.81 1.11 1.50 1.50 3.34 -
P/RPS 0.87 0.75 1.02 1.02 1.27 0.63 2.09 -44.16%
P/EPS 17.55 700.00 50.00 18.29 23.29 24.59 100.00 -68.55%
EY 5.70 0.14 2.00 5.47 4.29 4.07 1.00 218.08%
DY 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.57 0.80 1.13 0.97 1.79 -52.18%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 30/01/02 24/09/01 29/06/01 28/03/01 02/02/01 06/11/00 08/06/00 -
Price 1.22 0.81 0.84 0.95 1.15 1.30 2.77 -
P/RPS 1.19 0.67 1.06 0.88 0.97 0.55 1.73 -22.02%
P/EPS 24.06 623.08 51.85 15.65 17.86 21.31 82.93 -56.07%
EY 4.16 0.16 1.93 6.39 5.60 4.69 1.21 127.28%
DY 0.00 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.57 0.59 0.68 0.86 0.84 1.48 -33.01%

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