[ENG] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 2.61%
YoY- 17.68%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 179,212 100,780 181,933 240,449 181,328 0.01%
PBT 18,000 -23,093 17,192 41,162 35,138 0.69%
Tax -4,316 -2,010 -2,052 -8,388 -7,288 0.54%
NP 13,684 -25,104 15,140 32,774 27,850 0.74%
-
NP to SH 13,684 -25,104 15,140 32,774 27,850 0.74%
-
Tax Rate 23.98% - 11.94% 20.38% 20.74% -
Total Cost 165,528 125,884 166,793 207,674 153,477 -0.07%
-
Net Worth 103,444 113,129 122,038 108,198 93,054 -0.11%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 103,444 113,129 122,038 108,198 93,054 -0.11%
NOSH 81,452 80,806 80,077 53,090 28,970 -1.07%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.64% -24.91% 8.32% 13.63% 15.36% -
ROE 13.23% -22.19% 12.41% 30.29% 29.93% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 220.02 124.72 227.20 452.90 625.90 1.09%
EPS 16.80 -31.07 18.91 61.73 96.13 1.83%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.40 1.524 2.038 3.212 0.97%
Adjusted Per Share Value based on latest NOSH - 52,993
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 158.39 89.07 160.80 212.52 160.26 0.01%
EPS 12.09 -22.19 13.38 28.97 24.62 0.74%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9143 0.9999 1.0786 0.9563 0.8225 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.70 2.40 2.55 8.50 0.00 -
P/RPS 1.68 1.92 1.12 1.88 0.00 -100.00%
P/EPS 22.02 -7.73 13.49 13.77 0.00 -100.00%
EY 4.54 -12.94 7.41 7.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.71 1.67 4.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 13/11/03 13/01/03 23/11/01 14/11/00 24/11/99 -
Price 4.36 2.30 2.65 7.80 0.00 -
P/RPS 1.98 1.84 1.17 1.72 0.00 -100.00%
P/EPS 25.95 -7.40 14.02 12.63 0.00 -100.00%
EY 3.85 -13.51 7.13 7.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 1.64 1.74 3.83 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