[CHHB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -308.39%
YoY- -92.15%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 256,068 151,082 68,138 347,471 223,991 165,097 83,116 111.58%
PBT -3,259 -9,538 -6,148 -128,081 -27,923 -13,527 -9,178 -49.82%
Tax -6,788 -4,296 -1,123 -15,087 -7,134 13,527 9,178 -
NP -10,047 -13,834 -7,271 -143,168 -35,057 0 0 -
-
NP to SH -10,047 -13,834 -7,271 -143,168 -35,057 -19,964 -11,162 -6.76%
-
Tax Rate - - - - - - - -
Total Cost 266,115 164,916 75,409 490,639 259,048 165,097 83,116 117.07%
-
Net Worth 651,398 647,607 652,737 691,886 766,741 783,118 793,742 -12.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 651,398 647,607 652,737 691,886 766,741 783,118 793,742 -12.33%
NOSH 276,016 275,577 275,416 275,652 275,806 275,745 275,604 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.92% -9.16% -10.67% -41.20% -15.65% 0.00% 0.00% -
ROE -1.54% -2.14% -1.11% -20.69% -4.57% -2.55% -1.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.77 54.82 24.74 126.05 81.21 59.87 30.16 111.35%
EPS -3.64 -5.02 -2.64 -51.93 -12.72 -7.24 -4.05 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.37 2.51 2.78 2.84 2.88 -12.42%
Adjusted Per Share Value based on latest NOSH - 275,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.74 49.41 22.28 113.63 73.25 53.99 27.18 111.58%
EPS -3.29 -4.52 -2.38 -46.82 -11.46 -6.53 -3.65 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1302 2.1178 2.1346 2.2626 2.5074 2.561 2.5957 -12.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.11 0.94 0.85 1.04 1.28 1.59 1.80 -
P/RPS 1.20 1.71 3.44 0.83 1.58 2.66 5.97 -65.65%
P/EPS -30.49 -18.73 -32.20 -2.00 -10.07 -21.96 -44.44 -22.19%
EY -3.28 -5.34 -3.11 -49.94 -9.93 -4.55 -2.25 28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.36 0.41 0.46 0.56 0.62 -16.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 27/05/03 28/02/03 29/11/02 30/08/02 30/05/02 -
Price 1.06 1.13 0.92 0.90 1.12 1.44 1.68 -
P/RPS 1.14 2.06 3.72 0.71 1.38 2.41 5.57 -65.23%
P/EPS -29.12 -22.51 -34.85 -1.73 -8.81 -19.89 -41.48 -20.99%
EY -3.43 -4.44 -2.87 -57.71 -11.35 -5.03 -2.41 26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.39 0.36 0.40 0.51 0.58 -15.55%

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