[HYTEXIN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 20.52%
YoY- 783000.0%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 79,564 43,394 22,770 80,475 80,812 45,560 0 -
PBT 6,192 1,662 1,678 9,319 8,235 1,387 -1 -
Tax -1,503 -392 -473 -1,490 -1,874 -459 0 -
NP 4,689 1,270 1,205 7,829 6,361 928 -1 -
-
NP to SH 4,689 1,270 1,205 7,829 6,496 928 -1 -
-
Tax Rate 24.27% 23.59% 28.19% 15.99% 22.76% 33.09% - -
Total Cost 74,875 42,124 21,565 72,646 74,451 44,632 1 173952.11%
-
Net Worth 0 0 0 58,587 45,813 19,521 -3 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,498 - - - - - - -
Div Payout % 31.96% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 0 0 0 58,587 45,813 19,521 -3 -
NOSH 149,873 150,071 149,999 88,768 68,378 30,032 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.89% 2.93% 5.29% 9.73% 7.87% 2.04% 0.00% -
ROE 0.00% 0.00% 0.00% 13.36% 14.18% 4.75% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.09 28.92 15.18 90.66 118.18 151.70 0.00 -
EPS 3.13 0.85 0.80 5.22 9.50 3.09 -17,920.50 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.66 0.67 0.65 -679.00 -
Adjusted Per Share Value based on latest NOSH - 87,401
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.09 28.95 15.19 53.69 53.92 30.40 0.00 -
EPS 3.13 0.85 0.80 5.22 4.33 0.62 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.3909 0.3057 0.1302 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.55 0.63 0.68 0.62 0.49 0.00 0.00 -
P/RPS 1.04 2.18 4.48 0.68 0.41 0.00 0.00 -
P/EPS 17.58 74.44 84.65 7.03 5.16 0.00 0.00 -
EY 5.69 1.34 1.18 14.23 19.39 0.00 0.00 -
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.94 0.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 05/11/02 -
Price 0.57 0.59 0.65 0.67 0.57 0.52 0.00 -
P/RPS 1.07 2.04 4.28 0.74 0.48 0.34 0.00 -
P/EPS 18.22 69.72 80.91 7.60 6.00 16.83 0.00 -
EY 5.49 1.43 1.24 13.16 16.67 5.94 0.00 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.02 0.85 0.80 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