[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -96.09%
YoY- -78.15%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 56,295 18,436 10,266 5,136 57,064 42,143 34,527 38.65%
PBT 12,322 3,943 989 689 15,111 11,397 9,598 18.17%
Tax -5,287 -1,851 -310 -340 -6,180 -4,982 -4,142 17.72%
NP 7,035 2,092 679 349 8,931 6,415 5,456 18.52%
-
NP to SH 7,035 2,092 679 349 8,931 6,415 5,456 18.52%
-
Tax Rate 42.91% 46.94% 31.34% 49.35% 40.90% 43.71% 43.15% -
Total Cost 49,260 16,344 9,587 4,787 48,133 35,728 29,071 42.26%
-
Net Worth 96,920 91,700 90,361 90,168 89,113 90,596 89,702 5.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,235 - - - 3,215 - - -
Div Payout % 46.00% - - - 36.00% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 96,920 91,700 90,361 90,168 89,113 90,596 89,702 5.30%
NOSH 59,923 59,942 60,088 60,172 59,540 60,009 60,022 -0.11%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 12.50% 11.35% 6.61% 6.80% 15.65% 15.22% 15.80% -
ROE 7.26% 2.28% 0.75% 0.39% 10.02% 7.08% 6.08% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 93.95 30.76 17.08 8.54 95.84 70.23 57.52 38.81%
EPS 11.74 3.49 1.13 0.58 15.00 10.69 9.09 18.65%
DPS 5.40 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.6174 1.5298 1.5038 1.4985 1.4967 1.5097 1.4945 5.42%
Adjusted Per Share Value based on latest NOSH - 60,172
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 25.00 8.19 4.56 2.28 25.34 18.71 15.33 38.67%
EPS 3.12 0.93 0.30 0.15 3.97 2.85 2.42 18.51%
DPS 1.44 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.4304 0.4072 0.4012 0.4004 0.3957 0.4023 0.3983 5.31%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.68 1.41 1.35 0.98 0.99 1.00 1.19 -
P/RPS 1.79 4.58 7.90 11.48 1.03 1.42 2.07 -9.25%
P/EPS 14.31 40.40 119.47 168.97 6.60 9.35 13.09 6.13%
EY 6.99 2.48 0.84 0.59 15.15 10.69 7.64 -5.77%
DY 3.21 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 1.04 0.92 0.90 0.65 0.66 0.66 0.80 19.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 28/05/02 26/02/02 27/11/01 29/08/01 24/05/01 21/02/01 -
Price 1.49 1.79 1.44 1.37 0.98 0.96 1.04 -
P/RPS 1.59 5.82 8.43 16.05 1.02 1.37 1.81 -8.29%
P/EPS 12.69 51.29 127.43 236.21 6.53 8.98 11.44 7.17%
EY 7.88 1.95 0.78 0.42 15.31 11.14 8.74 -6.69%
DY 3.62 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.92 1.17 0.96 0.91 0.65 0.64 0.70 20.04%

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