[CHUAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ-0.0%
YoY- 1166.86%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 302,820 190,836 91,410 408,057 317,316 200,201 114,605 91.01%
PBT -670 472 442 8,750 8,810 6,445 2,904 -
Tax -814 -783 -295 -1,346 -1,406 -987 -847 -2.61%
NP -1,484 -311 147 7,404 7,404 5,458 2,057 -
-
NP to SH -1,065 33 147 7,404 7,404 5,458 2,057 -
-
Tax Rate - 165.89% 66.74% 15.38% 15.96% 15.31% 29.17% -
Total Cost 304,304 191,147 91,263 400,653 309,912 194,743 112,548 93.96%
-
Net Worth 87,258 93,342 89,981 99,063 84,833 85,242 82,691 3.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,134 - - - -
Div Payout % - - - 28.84% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 87,258 93,342 89,981 99,063 84,833 85,242 82,691 3.64%
NOSH 44,747 47,142 44,545 42,699 41,996 41,379 41,140 5.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.49% -0.16% 0.16% 1.81% 2.33% 2.73% 1.79% -
ROE -1.22% 0.04% 0.16% 7.47% 8.73% 6.40% 2.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 676.72 404.80 205.21 955.64 755.58 483.81 278.57 80.61%
EPS -2.38 0.07 0.33 17.34 17.63 13.19 5.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.95 1.98 2.02 2.32 2.02 2.06 2.01 -1.99%
Adjusted Per Share Value based on latest NOSH - 42,631
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 179.25 112.97 54.11 241.55 187.84 118.51 67.84 91.01%
EPS -0.63 0.02 0.09 4.38 4.38 3.23 1.22 -
DPS 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
NAPS 0.5165 0.5525 0.5326 0.5864 0.5022 0.5046 0.4895 3.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.44 0.48 0.56 0.52 0.54 0.65 -
P/RPS 0.07 0.11 0.23 0.06 0.07 0.11 0.23 -54.72%
P/EPS -18.49 628.57 145.45 3.23 2.95 4.09 13.00 -
EY -5.41 0.16 0.69 30.96 33.90 24.43 7.69 -
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.24 0.26 0.26 0.32 -19.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 01/03/05 29/11/04 26/08/04 26/05/04 -
Price 0.38 0.45 0.41 0.52 0.56 0.52 0.52 -
P/RPS 0.06 0.11 0.20 0.05 0.07 0.11 0.19 -53.59%
P/EPS -15.97 642.86 124.24 3.00 3.18 3.94 10.40 -
EY -6.26 0.16 0.80 33.35 31.48 25.37 9.62 -
DY 0.00 0.00 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.20 0.22 0.28 0.25 0.26 -18.85%

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