[HUNZPTY] QoQ Quarter Result on 31-Mar-2003 [#3]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -28.2%
YoY- 29.58%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,863 26,921 37,272 34,871 24,815 15,398 37,859 -39.30%
PBT 3,168 5,823 10,009 4,350 5,607 2,632 8,379 -47.62%
Tax -1,748 -2,641 -4,609 -2,519 -3,057 -1,275 -3,436 -36.19%
NP 1,420 3,182 5,400 1,831 2,550 1,357 4,943 -56.36%
-
NP to SH 1,929 3,182 5,400 1,831 2,550 1,357 4,943 -46.50%
-
Tax Rate 55.18% 45.35% 46.05% 57.91% 54.52% 48.44% 41.01% -
Total Cost 16,443 23,739 31,872 33,040 22,265 14,041 32,916 -36.96%
-
Net Worth 134,997 99,259 102,509 98,175 96,514 97,824 96,906 24.65%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 3,235 -
Div Payout % - - - - - - 65.45% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 134,997 99,259 102,509 98,175 96,514 97,824 96,906 24.65%
NOSH 82,435 59,924 60,133 60,230 60,283 60,311 59,915 23.63%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.95% 11.82% 14.49% 5.25% 10.28% 8.81% 13.06% -
ROE 1.43% 3.21% 5.27% 1.87% 2.64% 1.39% 5.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.67 44.92 61.98 57.90 41.16 25.53 63.19 -50.91%
EPS 2.34 5.31 8.98 3.04 4.23 2.25 8.25 -56.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
NAPS 1.6376 1.6564 1.7047 1.63 1.601 1.622 1.6174 0.82%
Adjusted Per Share Value based on latest NOSH - 60,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.93 11.95 16.55 15.48 11.02 6.84 16.81 -39.31%
EPS 0.86 1.41 2.40 0.81 1.13 0.60 2.19 -46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 0.5994 0.4408 0.4552 0.4359 0.4286 0.4344 0.4303 24.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.69 1.73 1.38 1.12 1.19 1.39 1.68 -
P/RPS 12.41 3.85 2.23 1.93 2.89 5.44 2.66 178.42%
P/EPS 114.96 32.58 15.37 36.84 28.13 61.78 20.36 216.08%
EY 0.87 3.07 6.51 2.71 3.55 1.62 4.91 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 1.64 1.04 0.81 0.69 0.74 0.86 1.04 35.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 -
Price 1.84 2.50 1.88 1.35 1.07 1.20 1.49 -
P/RPS 8.49 5.56 3.03 2.33 2.60 4.70 2.36 134.23%
P/EPS 78.63 47.08 20.94 44.41 25.30 53.33 18.06 165.91%
EY 1.27 2.12 4.78 2.25 3.95 1.87 5.54 -62.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 1.12 1.51 1.10 0.83 0.67 0.74 0.92 13.97%

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