[HUNZPTY] QoQ Quarter Result on 30-Sep-2002 [#1]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -72.55%
YoY- 288.83%
Quarter Report
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 37,272 34,871 24,815 15,398 37,859 8,170 5,130 276.49%
PBT 10,009 4,350 5,607 2,632 8,379 2,954 300 943.04%
Tax -4,609 -2,519 -3,057 -1,275 -3,436 -1,541 30 -
NP 5,400 1,831 2,550 1,357 4,943 1,413 330 547.85%
-
NP to SH 5,400 1,831 2,550 1,357 4,943 1,413 330 547.85%
-
Tax Rate 46.05% 57.91% 54.52% 48.44% 41.01% 52.17% -10.00% -
Total Cost 31,872 33,040 22,265 14,041 32,916 6,757 4,800 254.50%
-
Net Worth 102,509 98,175 96,514 97,824 96,906 91,593 90,227 8.90%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 3,235 - - -
Div Payout % - - - - 65.45% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 102,509 98,175 96,514 97,824 96,906 91,593 90,227 8.90%
NOSH 60,133 60,230 60,283 60,311 59,915 59,872 59,999 0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.49% 5.25% 10.28% 8.81% 13.06% 17.29% 6.43% -
ROE 5.27% 1.87% 2.64% 1.39% 5.10% 1.54% 0.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.98 57.90 41.16 25.53 63.19 13.65 8.55 275.92%
EPS 8.98 3.04 4.23 2.25 8.25 2.36 0.55 546.89%
DPS 0.00 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.7047 1.63 1.601 1.622 1.6174 1.5298 1.5038 8.74%
Adjusted Per Share Value based on latest NOSH - 60,311
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.55 15.48 11.02 6.84 16.81 3.63 2.28 276.25%
EPS 2.40 0.81 1.13 0.60 2.19 0.63 0.15 538.19%
DPS 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.4552 0.4359 0.4286 0.4344 0.4303 0.4067 0.4007 8.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.12 1.19 1.39 1.68 1.41 1.35 -
P/RPS 2.23 1.93 2.89 5.44 2.66 10.33 15.79 -72.97%
P/EPS 15.37 36.84 28.13 61.78 20.36 59.75 245.45 -84.31%
EY 6.51 2.71 3.55 1.62 4.91 1.67 0.41 534.93%
DY 0.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.81 0.69 0.74 0.86 1.04 0.92 0.90 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 26/02/02 -
Price 1.88 1.35 1.07 1.20 1.49 1.79 1.44 -
P/RPS 3.03 2.33 2.60 4.70 2.36 13.12 16.84 -68.22%
P/EPS 20.94 44.41 25.30 53.33 18.06 75.85 261.82 -81.52%
EY 4.78 2.25 3.95 1.87 5.54 1.32 0.38 443.38%
DY 0.00 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 1.10 0.83 0.67 0.74 0.92 1.17 0.96 9.52%

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