[CHHB] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -71.47%
YoY- 29.43%
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 82,944 68,138 123,480 58,894 81,981 83,116 106,033 -15.14%
PBT -3,390 -6,148 -100,158 -14,396 -4,349 -9,178 -25,416 -73.99%
Tax -3,173 -1,123 -7,953 -697 4,349 9,178 25,416 -
NP -6,563 -7,271 -108,111 -15,093 0 0 0 -
-
NP to SH -6,563 -7,271 -108,111 -15,093 -8,802 -11,162 -34,860 -67.25%
-
Tax Rate - - - - - - - -
Total Cost 89,507 75,409 231,591 73,987 81,981 83,116 106,033 -10.70%
-
Net Worth 648,027 652,737 750,090 767,066 783,626 793,742 638,739 0.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 648,027 652,737 750,090 767,066 783,626 793,742 638,739 0.96%
NOSH 275,756 275,416 275,768 275,923 275,924 275,604 216,521 17.54%
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 -7.91% -10.67% -87.55% -25.63% 0.00% 0.00% 0.00% -
ROE -1.01% -1.11% -14.41% -1.97% -1.12% -1.41% -5.46% -
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 30.08 24.74 44.78 21.34 29.71 30.16 48.97 -27.80%
EPS -2.38 -2.64 -39.21 -5.47 -3.19 -4.05 -16.10 -72.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.37 2.72 2.78 2.84 2.88 2.95 -14.10%
Adjusted Per Share Value based on latest NOSH - 275,923
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.12 22.28 40.38 19.26 26.81 27.18 34.68 -15.15%
EPS -2.15 -2.38 -35.35 -4.94 -2.88 -3.65 -11.40 -67.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1192 2.1346 2.453 2.5085 2.5626 2.5957 2.0888 0.97%
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 0.94 0.85 1.04 1.28 1.59 1.80 1.80 -
P/RPS 3.13 3.44 2.32 6.00 5.35 5.97 3.68 -10.25%
P/EPS -39.50 -32.20 -2.65 -23.40 -49.84 -44.44 -11.18 132.50%
EY -2.53 -3.11 -37.70 -4.27 -2.01 -2.25 -8.94 -56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.38 0.46 0.56 0.62 0.61 -24.58%
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 29/08/03 27/05/03 28/02/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 1.13 0.92 0.90 1.12 1.44 1.68 1.72 -
P/RPS 3.76 3.72 2.01 5.25 4.85 5.57 3.51 4.70%
P/EPS -47.48 -34.85 -2.30 -20.48 -45.14 -41.48 -10.68 171.11%
EY -2.11 -2.87 -43.56 -4.88 -2.22 -2.41 -9.36 -63.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.33 0.40 0.51 0.58 0.58 -11.88%

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