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

Announcement Date
07-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 30.2%
YoY- 72.6%
View:
Show?
Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 3,307,412 2,493,173 2,502,782 2,315,590 1,886,823 0 -100.00%
PBT 455,557 412,941 1,286,611 401,359 130,257 0 -100.00%
Tax -122,364 -185,920 -177,951 -180,052 -2,039 0 -100.00%
NP 333,193 227,021 1,108,660 221,307 128,218 0 -100.00%
-
NP to SH 333,193 227,021 1,108,660 221,307 128,218 0 -100.00%
-
Tax Rate 26.86% 45.02% 13.83% 44.86% 1.57% - -
Total Cost 2,974,219 2,266,152 1,394,122 2,094,283 1,758,605 0 -100.00%
-
Net Worth 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0 -100.00%
NOSH 3,203,778 3,134,999 3,088,189 3,073,708 4,013,487 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 10.07% 9.11% 44.30% 9.56% 6.80% 0.00% -
ROE 2.79% 1.81% 7.43% 1.64% 0.80% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 103.23 79.53 81.04 75.34 47.01 0.00 -100.00%
EPS 10.40 7.20 35.90 7.20 4.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.731 4.00 4.8303 4.3889 4.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,073,708
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 86.20 64.98 65.23 60.35 49.18 0.00 -100.00%
EPS 8.68 5.92 28.89 5.77 3.34 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1153 3.2682 3.8877 3.5159 4.184 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.67 3.55 4.60 5.00 0.00 0.00 -
P/RPS 3.56 4.46 5.68 6.64 0.00 0.00 -100.00%
P/EPS 35.29 49.02 12.81 69.44 0.00 0.00 -100.00%
EY 2.83 2.04 7.80 1.44 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.95 1.14 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 29/11/02 27/11/01 07/11/00 26/11/99 - -
Price 4.18 3.60 4.60 6.25 0.00 0.00 -
P/RPS 4.05 4.53 5.68 8.30 0.00 0.00 -100.00%
P/EPS 40.19 49.71 12.81 86.81 0.00 0.00 -100.00%
EY 2.49 2.01 7.80 1.15 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.90 0.95 1.42 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