D | TA(000) | D(000) | E(000) | Shares | EPS | res* | P |
0.00 | 200 | 0 | 200 | 10,000 | 2.40 | 0.12 | 20 |
0.30 | 200 | 60k | 140 | 7000 | 2.97 | 0.135 | 21.90 |
0.40 | 200 | 80 | 120 | 6000 | 3.20 | 0.144 | 22.22 |
0.50 | 200 | 100 | 100 | 5000 | 3.36 | 0.156 | 21.54 |
0.60 | 200 | 120 | 80 | 4000 | 3.30 | 0.174 | 18.97 |
0.70 | 200 | 140 | 60 | 3000 | 2.68 | 0.204 | 13.14 |
0.80 | 200 | 160 | 40 | 2000 | 0.48 | 0.264 | 1.82 |
0.90 | 200 | 180 | 20 | 1000 | −8.40 | 0.444 | −18.92 |
0.95 | 200 | 190 | 10 | 500 | −28.10 | 0.804 | −34.95 |
0.96 | 200 | 192 | 8 | 400 | −38.15 | 0.924 | −41.29 |