[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 74,960 54,124 35,826 17,145 70,369 51,876 0 -
PBT 11,579 7,574 5,703 2,734 11,151 8,068 0 -
Tax -3,096 -2,274 -1,383 -702 -8,977 -8,070 0 -
NP 8,483 5,300 4,320 2,032 2,174 -2 0 -
-
NP to SH 8,483 5,300 4,320 2,032 8,300 6,124 0 -
-
Tax Rate 26.74% 30.02% 24.25% 25.68% 80.50% 100.02% - -
Total Cost 66,477 48,824 31,506 15,113 68,195 51,878 0 -
-
Net Worth 79,013 75,481 78,249 76,064 61,580 63,577 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,292 3,258 - - - - - -
Div Payout % 38.81% 61.48% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 79,013 75,481 78,249 76,064 61,580 63,577 0 -
NOSH 54,870 54,303 54,339 54,331 44,623 46,748 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.32% 9.79% 12.06% 11.85% 3.09% 0.00% 0.00% -
ROE 10.74% 7.02% 5.52% 2.67% 13.48% 9.63% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 136.61 99.67 65.93 31.56 157.69 110.97 0.00 -
EPS 15.46 9.76 7.95 3.74 18.60 13.10 0.00 -
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.44 1.40 1.38 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,331
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.85 38.16 25.26 12.09 49.61 36.57 0.00 -
EPS 5.98 3.74 3.05 1.43 5.85 4.32 0.00 -
DPS 2.32 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.5321 0.5517 0.5362 0.4341 0.4482 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 1.69 1.98 2.09 2.38 0.00 0.00 0.00 -
P/RPS 1.24 1.99 3.17 7.54 0.00 0.00 0.00 -
P/EPS 10.93 20.29 26.29 63.64 0.00 0.00 0.00 -
EY 9.15 4.93 3.80 1.57 0.00 0.00 0.00 -
DY 3.55 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.42 1.45 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 28/10/04 11/08/04 13/05/04 26/02/04 07/01/04 - -
Price 1.62 1.90 2.02 2.27 2.35 0.00 0.00 -
P/RPS 1.19 1.91 3.06 7.19 1.49 0.00 0.00 -
P/EPS 10.48 19.47 25.41 60.70 12.63 0.00 0.00 -
EY 9.54 5.14 3.94 1.65 7.91 0.00 0.00 -
DY 3.70 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.40 1.62 1.70 0.00 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