[ENG] YoY Cumulative Quarter Result on 30-Jun-2000 [#2]

Announcement Date
22-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 140.62%
YoY- -6.14%
Quarter Report
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 80,870 54,918 95,624 119,895 99,678 0.21%
PBT 9,302 1,486 11,645 19,462 20,168 0.80%
Tax -1,842 -1,486 -1,314 -3,492 -3,153 0.56%
NP 7,460 0 10,331 15,970 17,015 0.86%
-
NP to SH 7,460 -360 10,331 15,970 17,015 0.86%
-
Tax Rate 19.80% 100.00% 11.28% 17.94% 15.63% -
Total Cost 73,410 54,918 85,293 103,925 82,663 0.12%
-
Net Worth 101,358 130,500 120,021 107,846 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 101,358 130,500 120,021 107,846 0 -100.00%
NOSH 81,086 89,999 53,390 52,840 46,111 -0.58%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.22% 0.00% 10.80% 13.32% 17.07% -
ROE 7.36% -0.28% 8.61% 14.81% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 99.73 61.02 179.10 226.90 216.17 0.80%
EPS 9.20 -0.40 19.35 30.20 36.90 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.45 2.248 2.041 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 53,000
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.48 48.54 84.52 105.97 88.10 0.21%
EPS 6.59 -0.32 9.13 14.11 15.04 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8958 1.1534 1.0608 0.9532 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.00 2.90 4.82 11.30 0.00 -
P/RPS 3.01 4.75 2.69 4.98 0.00 -100.00%
P/EPS 32.61 -725.00 24.91 37.39 0.00 -100.00%
EY 3.07 -0.14 4.01 2.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.00 2.14 5.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 21/08/03 22/08/02 23/08/01 22/08/00 - -
Price 3.52 2.98 4.78 9.50 0.00 -
P/RPS 3.53 4.88 2.67 4.19 0.00 -100.00%
P/EPS 38.26 -745.00 24.70 31.43 0.00 -100.00%
EY 2.61 -0.13 4.05 3.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.06 2.13 4.65 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