[CHUAN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -42.78%
YoY- 1535.29%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 99,426 91,410 90,741 117,115 85,596 114,605 112,419 -7.86%
PBT 30 442 -60 2,365 3,541 2,904 -5,172 -
Tax -320 -295 60 -419 -140 -847 3,287 -
NP -290 147 0 1,946 3,401 2,057 -1,885 -71.32%
-
NP to SH -114 147 0 1,946 3,401 2,057 -1,885 -84.61%
-
Tax Rate 1,066.67% 66.74% - 17.72% 3.95% 29.17% - -
Total Cost 99,716 91,263 90,741 115,169 82,195 112,548 114,304 -8.70%
-
Net Worth 90,288 89,981 98,905 84,901 85,231 82,691 81,693 6.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 90,288 89,981 98,905 84,901 85,231 82,691 81,693 6.90%
NOSH 45,600 44,545 42,631 42,030 41,374 41,140 40,846 7.62%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.29% 0.16% 0.00% 1.66% 3.97% 1.79% -1.68% -
ROE -0.13% 0.16% 0.00% 2.29% 3.99% 2.49% -2.31% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 218.04 205.21 212.85 278.64 206.88 278.57 275.22 -14.39%
EPS -0.25 0.33 0.00 4.63 8.22 5.00 -4.60 -85.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.02 2.32 2.02 2.06 2.01 2.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 42,030
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.86 54.11 53.71 69.33 50.67 67.84 66.55 -7.86%
EPS -0.07 0.09 0.00 1.15 2.01 1.22 -1.12 -84.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5326 0.5855 0.5026 0.5045 0.4895 0.4836 6.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.48 0.56 0.52 0.54 0.65 0.61 -
P/RPS 0.20 0.23 0.26 0.19 0.26 0.23 0.22 -6.16%
P/EPS -176.00 145.45 0.00 11.23 6.57 13.00 -13.22 462.60%
EY -0.57 0.69 0.00 8.90 15.22 7.69 -7.57 -82.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.24 0.26 0.26 0.32 0.31 -20.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 -
Price 0.45 0.41 0.52 0.56 0.52 0.52 0.66 -
P/RPS 0.21 0.20 0.24 0.20 0.25 0.19 0.24 -8.52%
P/EPS -180.00 124.24 0.00 12.10 6.33 10.40 -14.30 441.95%
EY -0.56 0.80 0.00 8.27 15.81 9.62 -6.99 -81.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.22 0.28 0.25 0.26 0.33 -21.40%

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