[CHUAN] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -132.77%
YoY- -115.65%
Quarter Report
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 110,526 96,844 103,999 83,650 110,884 117,443 111,267 -0.44%
PBT -530 1,413 1,468 19 895 2,056 2,285 -
Tax 649 -609 -1,200 -135 -541 -720 -915 -
NP 119 804 268 -116 354 1,336 1,370 -80.35%
-
NP to SH 119 804 268 -116 354 1,336 1,370 -80.35%
-
Tax Rate - 43.10% 81.74% 710.53% 60.45% 35.02% 40.04% -
Total Cost 110,407 96,040 103,731 83,766 110,530 116,107 109,897 0.30%
-
Net Worth 80,523 82,848 83,698 81,361 85,041 85,129 84,307 -3.01%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 103 - - - - - - -
Div Payout % 86.67% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 80,523 82,848 83,698 81,361 85,041 85,129 84,307 -3.01%
NOSH 39,666 40,812 41,230 40,277 40,689 40,731 40,532 -1.42%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.11% 0.83% 0.26% -0.14% 0.32% 1.14% 1.23% -
ROE 0.15% 0.97% 0.32% -0.14% 0.42% 1.57% 1.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 278.64 237.29 252.24 207.68 272.51 288.33 274.51 0.99%
EPS 0.30 1.97 0.65 -0.28 0.87 3.28 3.38 -80.07%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.03 2.03 2.02 2.09 2.09 2.08 -1.60%
Adjusted Per Share Value based on latest NOSH - 40,277
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 65.43 57.33 61.56 49.52 65.64 69.52 65.86 -0.43%
EPS 0.07 0.48 0.16 -0.07 0.21 0.79 0.81 -80.42%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4767 0.4904 0.4955 0.4816 0.5034 0.5039 0.4991 -3.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.63 0.60 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.25 0.22 0.00 0.00 0.00 0.00 -
P/EPS 210.00 30.46 86.15 0.00 0.00 0.00 0.00 -
EY 0.48 3.28 1.16 0.00 0.00 0.00 0.00 -
DY 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 11/04/03 29/11/02 30/08/02 31/05/02 -
Price 0.70 0.70 0.55 0.56 0.00 0.00 0.00 -
P/RPS 0.25 0.29 0.22 0.27 0.00 0.00 0.00 -
P/EPS 233.33 35.53 84.62 -194.44 0.00 0.00 0.00 -
EY 0.43 2.81 1.18 -0.51 0.00 0.00 0.00 -
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.27 0.28 0.00 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