[POHUAT] QoQ Annualized Quarter Result on 31-Oct-2001 [#4]

Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- -7.02%
YoY- -59.87%
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 150,046 141,014 33,644 121,570 122,034 126,760 133,740 7.99%
PBT 10,238 8,980 1,960 6,143 5,320 6,748 12,100 -10.56%
Tax -1,920 -1,736 -712 -1,928 -786 -746 -2,456 -15.17%
NP 8,318 7,244 1,248 4,215 4,533 6,002 9,644 -9.41%
-
NP to SH 8,318 7,244 1,248 4,215 4,533 6,002 9,644 -9.41%
-
Tax Rate 18.75% 19.33% 36.33% 31.39% 14.77% 11.06% 20.30% -
Total Cost 141,728 133,770 32,396 117,355 117,501 120,758 124,096 9.28%
-
Net Worth 82,818 80,540 79,462 77,305 77,293 77,326 76,397 5.54%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - 920 - - - -
Div Payout % - - - 21.83% - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 82,818 80,540 79,462 77,305 77,293 77,326 76,397 5.54%
NOSH 46,010 46,022 46,051 46,015 46,008 46,027 46,022 -0.01%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 5.54% 5.14% 3.71% 3.47% 3.71% 4.73% 7.21% -
ROE 10.04% 8.99% 1.57% 5.45% 5.87% 7.76% 12.62% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 326.12 306.40 73.06 264.19 265.25 275.40 290.60 8.01%
EPS 18.08 15.74 2.71 9.16 9.85 13.04 20.96 -9.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.7255 1.68 1.68 1.68 1.66 5.56%
Adjusted Per Share Value based on latest NOSH - 46,045
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 56.62 53.21 12.70 45.88 46.05 47.83 50.47 7.98%
EPS 3.14 2.73 0.47 1.59 1.71 2.26 3.64 -9.40%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.3125 0.3039 0.2999 0.2917 0.2917 0.2918 0.2883 5.53%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 1.18 1.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.53 8.51 0.00 0.00 0.00 0.00 0.00 -
EY 15.32 11.75 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 20/06/02 21/03/02 28/12/01 24/10/01 21/06/01 29/03/01 -
Price 1.12 1.20 1.20 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.39 1.64 0.00 0.00 0.00 0.00 -
P/EPS 6.19 7.62 44.28 0.00 0.00 0.00 0.00 -
EY 16.14 13.12 2.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.70 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