[CHUAN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 165.34%
YoY- 409.14%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 91,410 408,057 317,316 200,201 114,605 423,788 311,369 -55.79%
PBT 442 8,750 8,810 6,445 2,904 -2,821 2,351 -67.14%
Tax -295 -1,346 -1,406 -987 -847 2,127 -1,160 -59.82%
NP 147 7,404 7,404 5,458 2,057 -694 1,191 -75.17%
-
NP to SH 147 7,404 7,404 5,458 2,057 -694 1,191 -75.17%
-
Tax Rate 66.74% 15.38% 15.96% 15.31% 29.17% - 49.34% -
Total Cost 91,263 400,653 309,912 194,743 112,548 424,482 310,178 -55.72%
-
Net Worth 89,981 99,063 84,833 85,242 82,691 80,294 83,083 5.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,134 - - - 614 1,084 -
Div Payout % - 28.84% - - - 0.00% 91.07% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 89,981 99,063 84,833 85,242 82,691 80,294 83,083 5.45%
NOSH 44,545 42,699 41,996 41,379 41,140 40,966 40,927 5.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.16% 1.81% 2.33% 2.73% 1.79% -0.16% 0.38% -
ROE 0.16% 7.47% 8.73% 6.40% 2.49% -0.86% 1.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 205.21 955.64 755.58 483.81 278.57 1,034.47 760.78 -58.21%
EPS 0.33 17.34 17.63 13.19 5.00 -1.69 2.91 -76.54%
DPS 0.00 5.00 0.00 0.00 0.00 1.50 2.65 -
NAPS 2.02 2.32 2.02 2.06 2.01 1.96 2.03 -0.32%
Adjusted Per Share Value based on latest NOSH - 41,374
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.19 241.93 188.13 118.69 67.95 251.25 184.60 -55.79%
EPS 0.09 4.39 4.39 3.24 1.22 -0.41 0.71 -74.73%
DPS 0.00 1.27 0.00 0.00 0.00 0.36 0.64 -
NAPS 0.5335 0.5873 0.503 0.5054 0.4903 0.476 0.4926 5.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.56 0.52 0.54 0.65 0.61 0.63 -
P/RPS 0.23 0.06 0.07 0.11 0.23 0.06 0.08 102.05%
P/EPS 145.45 3.23 2.95 4.09 13.00 -36.01 21.65 255.63%
EY 0.69 30.96 33.90 24.43 7.69 -2.78 4.62 -71.81%
DY 0.00 8.93 0.00 0.00 0.00 2.46 4.21 -
P/NAPS 0.24 0.24 0.26 0.26 0.32 0.31 0.31 -15.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 -
Price 0.41 0.52 0.56 0.52 0.52 0.66 0.70 -
P/RPS 0.20 0.05 0.07 0.11 0.19 0.06 0.09 70.20%
P/EPS 124.24 3.00 3.18 3.94 10.40 -38.96 24.05 198.53%
EY 0.80 33.35 31.48 25.37 9.62 -2.57 4.16 -66.64%
DY 0.00 9.62 0.00 0.00 0.00 2.27 3.79 -
P/NAPS 0.20 0.22 0.28 0.25 0.26 0.34 0.34 -29.77%

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