[POS] YoY TTM Result on 31-Jul-2000 [#2]

Announcement Date
14-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- -46.26%
YoY- 18.9%
View:
Show?
TTM Result
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 629,130 338,813 116,529 768,237 284,090 -0.82%
PBT 71,154 47,883 -48,405 170,720 148,886 0.77%
Tax -22,348 -17,405 48,405 -9,742 -16,100 -0.34%
NP 48,806 30,478 0 160,978 132,786 1.04%
-
NP to SH 48,806 30,478 -46,913 157,880 132,786 1.04%
-
Tax Rate 31.41% 36.35% - 5.71% 10.81% -
Total Cost 580,324 308,335 116,529 607,259 151,304 -1.38%
-
Net Worth 1,140,271 1,091,483 785,600 691,003 475,702 -0.90%
Dividend
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
Div 15,619 - - - - -100.00%
Div Payout % 32.00% - - - - -
Equity
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 1,140,271 1,091,483 785,600 691,003 475,702 -0.90%
NOSH 391,079 391,100 392,800 373,253 342,231 -0.13%
Ratio Analysis
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 7.76% 9.00% 0.00% 20.95% 46.74% -
ROE 4.28% 2.79% -5.97% 22.85% 27.91% -
Per Share
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 160.87 86.63 29.67 205.82 83.01 -0.68%
EPS 12.48 7.79 -11.94 42.30 38.80 1.18%
DPS 4.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.9157 2.7908 2.00 1.8513 1.39 -0.76%
Adjusted Per Share Value based on latest NOSH - 373,253
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 80.37 43.28 14.89 98.14 36.29 -0.82%
EPS 6.23 3.89 -5.99 20.17 16.96 1.04%
DPS 2.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4567 1.3944 1.0036 0.8828 0.6077 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/06/03 28/06/02 31/07/01 31/07/00 - -
Price 1.45 1.69 1.79 2.36 0.00 -
P/RPS 0.90 1.95 6.03 1.15 0.00 -100.00%
P/EPS 11.62 21.69 -14.99 5.58 0.00 -100.00%
EY 8.61 4.61 -6.67 17.92 0.00 -100.00%
DY 2.76 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.61 0.90 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/08/03 29/08/02 27/09/01 14/09/00 - -
Price 1.55 1.60 1.52 1.86 0.00 -
P/RPS 0.96 1.85 5.12 0.90 0.00 -100.00%
P/EPS 12.42 20.53 -12.73 4.40 0.00 -100.00%
EY 8.05 4.87 -7.86 22.74 0.00 -100.00%
DY 2.58 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 0.57 0.76 1.00 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