[ENG] YoY Cumulative 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- 53.92%
YoY- 17.68%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 134,409 75,585 136,450 180,337 135,996 0.01%
PBT 13,500 -17,320 12,894 30,872 26,354 0.69%
Tax -3,237 -1,508 -1,539 -6,291 -5,466 0.54%
NP 10,263 -18,828 11,355 24,581 20,888 0.74%
-
NP to SH 10,263 -18,828 11,355 24,581 20,888 0.74%
-
Tax Rate 23.98% - 11.94% 20.38% 20.74% -
Total Cost 124,146 94,413 125,095 155,756 115,108 -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 9.92% -16.64% 9.30% 22.72% 22.45% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 165.02 93.54 170.40 339.68 469.42 1.09%
EPS 12.60 -23.30 14.18 46.30 72.10 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 118.80 66.80 120.60 159.39 120.20 0.01%
EPS 9.07 -16.64 10.04 21.73 18.46 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 2.24 2.57 1.50 2.50 0.00 -100.00%
P/EPS 29.37 -10.30 17.98 18.36 0.00 -100.00%
EY 3.41 -9.71 5.56 5.45 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 2.64 2.46 1.56 2.30 0.00 -100.00%
P/EPS 34.60 -9.87 18.69 16.85 0.00 -100.00%
EY 2.89 -10.13 5.35 5.94 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