[QUALITY] YoY TTM Result on 31-Jan-2000 [#4]

Announcement Date
30-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
31-Jan-2000 [#4]
Profit Trend
QoQ- 1.54%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 147,065 103,915 87,822 42,628 51.04%
PBT 8,055 6,776 5,200 1,641 69.86%
Tax -2,275 -1,459 -981 -589 56.83%
NP 5,780 5,317 4,219 1,052 76.36%
-
NP to SH 5,742 5,317 4,219 1,052 75.97%
-
Tax Rate 28.24% 21.53% 18.87% 35.89% -
Total Cost 141,285 98,598 83,603 41,576 50.28%
-
Net Worth 121,253 114,670 58,200 56,639 28.85%
Dividend
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 121,253 114,670 58,200 56,639 28.85%
NOSH 57,194 56,767 30,000 31,999 21.33%
Ratio Analysis
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 3.93% 5.12% 4.80% 2.47% -
ROE 4.74% 4.64% 7.25% 1.86% -
Per Share
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 257.13 183.05 292.74 133.21 24.48%
EPS 10.04 9.37 14.06 3.29 44.99%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.02 1.94 1.77 6.19%
Adjusted Per Share Value based on latest NOSH - 31,999
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 253.73 179.28 151.52 73.54 51.04%
EPS 9.91 9.17 7.28 1.81 76.15%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.0919 1.9784 1.0041 0.9772 28.85%
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 1.40 1.49 1.44 2.50 -
P/RPS 0.54 0.81 0.49 1.88 -33.99%
P/EPS 13.95 15.91 10.24 76.05 -43.15%
EY 7.17 6.29 9.77 1.32 75.69%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.74 1.41 -22.33%
Price Multiplier on Announcement Date
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 14/04/03 05/04/02 19/04/01 - -
Price 1.26 1.51 1.03 0.00 -
P/RPS 0.49 0.82 0.35 0.00 -
P/EPS 12.55 16.12 7.32 0.00 -
EY 7.97 6.20 13.65 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.53 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