[RVIEW] YoY Annualized Quarter Result on 31-Mar-2000 [#1]

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -99.33%
YoY- -98.42%
View:
Show?
Annualized Quarter Result
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 9,940 5,600 3,860 5,416 8,760 -0.13%
PBT 5,152 1,456 -1,952 384 1,520 -1.26%
Tax -1,440 -496 1,952 -360 0 -100.00%
NP 3,712 960 0 24 1,520 -0.92%
-
NP to SH 5,152 960 -1,952 24 1,520 -1.26%
-
Tax Rate 27.95% 34.07% - 93.75% 0.00% -
Total Cost 6,228 4,640 3,860 5,392 7,240 0.15%
-
Net Worth 68,073 48,432 47,612 44,657 0 -100.00%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 68,073 48,432 47,612 44,657 0 -100.00%
NOSH 14,994 10,810 10,796 10,000 10,795 -0.34%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 37.34% 17.14% 0.00% 0.44% 17.35% -
ROE 7.57% 1.98% -4.10% 0.05% 0.00% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 66.29 51.80 35.75 54.16 81.15 0.21%
EPS 34.36 8.88 -18.08 0.24 14.08 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.48 4.41 4.4657 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,000
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 15.33 8.64 5.95 8.35 13.51 -0.13%
EPS 7.94 1.48 -3.01 0.04 2.34 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0497 0.7468 0.7342 0.6886 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 12.90 3.12 1.31 2.33 0.00 -
P/RPS 19.46 6.02 3.66 4.30 0.00 -100.00%
P/EPS 37.54 35.14 -7.25 970.83 0.00 -100.00%
EY 2.66 2.85 -13.80 0.10 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 0.70 0.30 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/03 24/05/02 28/05/01 29/05/00 - -
Price 15.40 2.90 1.28 2.15 0.00 -
P/RPS 23.23 5.60 3.58 3.97 0.00 -100.00%
P/EPS 44.82 32.66 -7.08 895.83 0.00 -100.00%
EY 2.23 3.06 -14.13 0.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 0.65 0.29 0.48 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