[SPB] YoY TTM Result on 31-Jan-2000 [#1]

Announcement Date
31-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Jan-2000 [#1]
Profit Trend
QoQ- 40.0%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 151,836 204,739 107,644 93,668 17.45%
PBT 28,535 146,169 53,882 135,265 -40.44%
Tax -4,370 -26,479 -15,747 -9,355 -22.39%
NP 24,165 119,690 38,135 125,910 -42.28%
-
NP to SH 24,165 119,870 37,965 125,910 -42.28%
-
Tax Rate 15.31% 18.12% 29.22% 6.92% -
Total Cost 127,671 85,049 69,509 -32,242 -
-
Net Worth 1,105,764 1,082,325 984,241 972,390 4.37%
Dividend
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - 30,599 37,795 -
Div Payout % - - 80.60% 30.02% -
Equity
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,105,764 1,082,325 984,241 972,390 4.37%
NOSH 343,405 343,595 342,941 343,600 -0.01%
Ratio Analysis
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 15.92% 58.46% 35.43% 134.42% -
ROE 2.19% 11.08% 3.86% 12.95% -
Per Share
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 44.21 59.59 31.39 27.26 17.47%
EPS 7.04 34.89 11.07 36.64 -42.26%
DPS 0.00 0.00 9.00 11.00 -
NAPS 3.22 3.15 2.87 2.83 4.39%
Adjusted Per Share Value based on latest NOSH - 343,600
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 44.19 59.58 31.33 27.26 17.45%
EPS 7.03 34.88 11.05 36.64 -42.29%
DPS 0.00 0.00 8.91 11.00 -
NAPS 3.218 3.1498 2.8644 2.8299 4.37%
Price Multiplier on Financial Quarter End Date
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.53 1.63 1.82 2.32 -
P/RPS 3.46 2.74 5.80 8.51 -25.89%
P/EPS 21.74 4.67 16.44 6.33 50.81%
EY 4.60 21.40 6.08 15.79 -33.68%
DY 0.00 0.00 4.95 4.74 -
P/NAPS 0.48 0.52 0.63 0.82 -16.33%
Price Multiplier on Announcement Date
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/03 28/03/02 03/05/01 - -
Price 1.45 1.66 1.61 0.00 -
P/RPS 3.28 2.79 5.13 0.00 -
P/EPS 20.61 4.76 14.54 0.00 -
EY 4.85 21.02 6.88 0.00 -
DY 0.00 0.00 5.59 0.00 -
P/NAPS 0.45 0.53 0.56 0.00 -

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