[CGB] QoQ TTM Result on 31-Mar-2000 [#1]

Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 19.51%
YoY--%
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 44,585 46,950 47,930 47,494 36,018 -0.21%
PBT 2,191 3,095 3,198 3,458 2,743 0.22%
Tax -661 -674 -484 -304 -104 -1.84%
NP 1,530 2,421 2,714 3,154 2,639 0.55%
-
NP to SH 1,530 2,421 2,714 3,154 2,639 0.55%
-
Tax Rate 30.17% 21.78% 15.13% 8.79% 3.79% -
Total Cost 43,055 44,529 45,216 44,340 33,379 -0.25%
-
Net Worth 30,613 29,017 29,077 28,530 27,634 -0.10%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 373 457 457 457 457 0.20%
Div Payout % 24.40% 18.88% 16.85% 14.50% 17.32% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 30,613 29,017 29,077 28,530 27,634 -0.10%
NOSH 10,666 10,145 10,311 10,300 10,159 -0.04%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.43% 5.16% 5.66% 6.64% 7.33% -
ROE 5.00% 8.34% 9.33% 11.05% 9.55% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 417.98 462.75 464.84 461.11 354.52 -0.16%
EPS 14.34 23.86 26.32 30.62 25.98 0.60%
DPS 3.50 4.50 4.50 4.50 4.50 0.25%
NAPS 2.87 2.86 2.82 2.77 2.72 -0.05%
Adjusted Per Share Value based on latest NOSH - 10,300
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 5.83 6.14 6.27 6.21 4.71 -0.21%
EPS 0.20 0.32 0.36 0.41 0.35 0.56%
DPS 0.05 0.06 0.06 0.06 0.06 0.18%
NAPS 0.0401 0.038 0.038 0.0373 0.0362 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 6.00 6.80 7.80 8.95 0.00 -
P/RPS 1.44 1.47 1.68 1.94 0.00 -100.00%
P/EPS 41.83 28.50 29.63 29.23 0.00 -100.00%
EY 2.39 3.51 3.37 3.42 0.00 -100.00%
DY 0.58 0.66 0.58 0.50 0.00 -100.00%
P/NAPS 2.09 2.38 2.77 3.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/03/01 28/11/00 25/08/00 - - -
Price 4.50 6.30 7.30 0.00 0.00 -
P/RPS 1.08 1.36 1.57 0.00 0.00 -100.00%
P/EPS 31.37 26.40 27.73 0.00 0.00 -100.00%
EY 3.19 3.79 3.61 0.00 0.00 -100.00%
DY 0.78 0.71 0.62 0.00 0.00 -100.00%
P/NAPS 1.57 2.20 2.59 0.00 0.00 -100.00%

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