[CDB] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -38.39%
YoY- -34.39%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
Revenue 1,113,766 1,071,661 568,138 553,116 815,432 535,066 751,612 40.06%
PBT 143,717 170,175 93,383 89,810 145,767 102,706 149,674 -3.41%
Tax 3,400 8,000 -14,000 0 0 0 0 -
NP 147,117 178,175 79,383 89,810 145,767 102,706 149,674 -1.46%
-
NP to SH 147,117 178,175 79,383 89,810 145,767 102,706 149,674 -1.46%
-
Tax Rate -2.37% -4.70% 14.99% 0.00% 0.00% 0.00% 0.00% -
Total Cost 966,649 893,486 488,755 463,306 669,665 432,360 601,938 50.05%
-
Net Worth 1,231,927 1,228,803 1,210,733 1,164,370 750,405 0 1,132,378 7.48%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
Net Worth 1,231,927 1,228,803 1,210,733 1,164,370 750,405 0 1,132,378 7.48%
NOSH 742,124 744,729 756,708 751,206 750,405 749,919 749,919 -0.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
NP Margin 13.21% 16.63% 13.97% 16.24% 17.88% 19.20% 19.91% -
ROE 11.94% 14.50% 6.56% 7.71% 19.43% 0.00% 13.22% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
RPS 150.08 143.90 75.08 73.63 108.67 71.35 100.23 41.32%
EPS 19.82 23.92 10.49 11.96 19.43 13.70 19.96 -0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.60 1.55 1.00 0.00 1.51 8.45%
Adjusted Per Share Value based on latest NOSH - 751,206
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
RPS 9.49 9.13 4.84 4.71 6.95 4.56 6.41 39.96%
EPS 1.25 1.52 0.68 0.77 1.24 0.88 1.28 -2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1047 0.1032 0.0993 0.064 0.00 0.0965 7.50%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 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
30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 CAGR
Date 29/10/02 25/07/02 - - - - 27/09/01 -
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