[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2002 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 478,203 473,374 0 0 0 0 -
PBT 29,247 31,040 0 0 0 0 -
Tax -8,654 -9,332 0 0 0 0 -
NP 20,593 21,708 0 0 0 0 -
-
NP to SH 20,593 21,708 0 0 0 0 -
-
Tax Rate 29.59% 30.06% - - - - -
Total Cost 457,610 451,666 0 0 0 0 -
-
Net Worth 62,422 15,982 0 0 0 0 -
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 62,422 15,982 0 0 0 0 -
NOSH 65,023 17,371 0 0 0 0 -
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 4.31% 4.59% 0.00% 0.00% 0.00% 0.00% -
ROE 32.99% 135.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 735.43 2,724.94 0.00 0.00 0.00 0.00 -
EPS 31.67 124.96 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 27.49 27.21 0.00 0.00 0.00 0.00 -
EPS 1.18 1.25 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0092 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 24/09/03 27/08/03 - - - - -
Price 0.71 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.24 0.00 0.00 0.00 0.00 0.00 -
EY 44.61 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.00 0.00 0.00 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