[ENG] YoY TTM Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -9.6%
YoY- 72.56%
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 239,636 106,320 148,899 230,054 143,497 13.66%
PBT 27,731 -16,574 13,839 37,409 20,538 7.79%
Tax -6,700 -411 -2,501 -9,342 -4,273 11.89%
NP 21,031 -16,985 11,338 28,067 16,265 6.63%
-
NP to SH 21,031 -16,985 11,338 28,067 16,265 6.63%
-
Tax Rate 24.16% - 18.07% 24.97% 20.81% -
Total Cost 218,605 123,305 137,561 201,987 127,232 14.47%
-
Net Worth 115,669 112,909 83,499 106,028 98,933 3.98%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,891 2,359 - 6,383 8,584 -13.11%
Div Payout % 23.26% 0.00% - 22.74% 52.78% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 115,669 112,909 83,499 106,028 98,933 3.98%
NOSH 83,215 80,650 83,499 53,014 52,624 12.12%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.78% -15.98% 7.61% 12.20% 11.33% -
ROE 18.18% -15.04% 13.58% 26.47% 16.44% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 287.97 131.83 178.32 433.95 272.68 1.37%
EPS 25.27 -21.06 13.58 52.94 30.91 -4.90%
DPS 5.88 2.93 0.00 12.00 16.31 -22.49%
NAPS 1.39 1.40 1.00 2.00 1.88 -7.26%
Adjusted Per Share Value based on latest NOSH - 53,014
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 211.80 93.97 131.60 203.33 126.83 13.66%
EPS 18.59 -15.01 10.02 24.81 14.38 6.62%
DPS 4.32 2.09 0.00 5.64 7.59 -13.13%
NAPS 1.0223 0.9979 0.738 0.9371 0.8744 3.98%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.68 1.81 3.68 4.92 15.00 -
P/RPS 1.63 1.37 2.06 1.13 5.50 -26.20%
P/EPS 18.52 -8.59 27.10 9.29 48.53 -21.38%
EY 5.40 -11.64 3.69 10.76 2.06 27.22%
DY 1.26 1.62 0.00 2.44 1.09 3.68%
P/NAPS 3.37 1.29 3.68 2.46 7.98 -19.37%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/05/04 29/05/03 30/05/02 31/05/01 - -
Price 4.00 2.57 3.30 5.00 0.00 -
P/RPS 1.39 1.95 1.85 1.15 0.00 -
P/EPS 15.83 -12.20 24.30 9.44 0.00 -
EY 6.32 -8.19 4.11 10.59 0.00 -
DY 1.47 1.14 0.00 2.40 0.00 -
P/NAPS 2.88 1.84 3.30 2.50 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