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

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- -32.34%
YoY--%
View:
Show?
TTM Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 161,260 129,893 90,891 67,262 13,722 -2.53%
PBT 11,219 11,767 5,713 1,912 1,036 -2.44%
Tax -5,559 -1,434 -1,460 -801 -247 -3.18%
NP 5,660 10,333 4,253 1,111 789 -2.03%
-
NP to SH 5,595 10,333 4,253 1,111 789 -2.01%
-
Tax Rate 49.55% 12.19% 25.56% 41.89% 23.84% -
Total Cost 155,600 119,560 86,638 66,151 12,933 -2.55%
-
Net Worth 125,893 121,781 59,289 53,939 52,769 -0.90%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 125,893 121,781 59,289 53,939 52,769 -0.90%
NOSH 57,224 57,174 30,096 29,999 29,999 -0.67%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 3.51% 7.96% 4.68% 1.65% 5.75% -
ROE 4.44% 8.48% 7.17% 2.06% 1.50% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 281.80 227.19 302.00 224.21 45.74 -1.87%
EPS 9.78 18.07 14.13 3.70 2.63 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.13 1.97 1.798 1.759 -0.23%
Adjusted Per Share Value based on latest NOSH - 29,999
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 278.22 224.10 156.81 116.05 23.67 -2.53%
EPS 9.65 17.83 7.34 1.92 1.36 -2.01%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.172 2.1011 1.0229 0.9306 0.9104 -0.90%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.53 1.45 1.33 2.50 0.00 -
P/RPS 0.54 0.64 0.44 1.12 0.00 -100.00%
P/EPS 15.65 8.02 9.41 67.51 0.00 -100.00%
EY 6.39 12.46 10.63 1.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.68 1.39 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 17/10/03 25/09/02 24/09/01 29/09/00 - -
Price 1.63 1.30 1.20 1.93 0.00 -
P/RPS 0.58 0.57 0.40 0.86 0.00 -100.00%
P/EPS 16.67 7.19 8.49 52.12 0.00 -100.00%
EY 6.00 13.90 11.78 1.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.61 1.07 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