[CHUAN] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 209.12%
YoY- 667.54%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 90,741 117,115 85,596 114,605 112,419 110,526 96,844 -4.22%
PBT -60 2,365 3,541 2,904 -5,172 -530 1,413 -
Tax 60 -419 -140 -847 3,287 649 -609 -
NP 0 1,946 3,401 2,057 -1,885 119 804 -
-
NP to SH 0 1,946 3,401 2,057 -1,885 119 804 -
-
Tax Rate - 17.72% 3.95% 29.17% - - 43.10% -
Total Cost 90,741 115,169 82,195 112,548 114,304 110,407 96,040 -3.69%
-
Net Worth 98,905 84,901 85,231 82,691 81,693 80,523 82,848 12.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 103 - -
Div Payout % - - - - - 86.67% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 98,905 84,901 85,231 82,691 81,693 80,523 82,848 12.47%
NOSH 42,631 42,030 41,374 41,140 40,846 39,666 40,812 2.93%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.00% 1.66% 3.97% 1.79% -1.68% 0.11% 0.83% -
ROE 0.00% 2.29% 3.99% 2.49% -2.31% 0.15% 0.97% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 212.85 278.64 206.88 278.57 275.22 278.64 237.29 -6.95%
EPS 0.00 4.63 8.22 5.00 -4.60 0.30 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 2.32 2.02 2.06 2.01 2.00 2.03 2.03 9.26%
Adjusted Per Share Value based on latest NOSH - 41,140
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.71 69.33 50.67 67.84 66.55 65.43 57.33 -4.23%
EPS 0.00 1.15 2.01 1.22 -1.12 0.07 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.5855 0.5026 0.5045 0.4895 0.4836 0.4767 0.4904 12.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.56 0.52 0.54 0.65 0.61 0.63 0.60 -
P/RPS 0.26 0.19 0.26 0.23 0.22 0.23 0.25 2.63%
P/EPS 0.00 11.23 6.57 13.00 -13.22 210.00 30.46 -
EY 0.00 8.90 15.22 7.69 -7.57 0.48 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
P/NAPS 0.24 0.26 0.26 0.32 0.31 0.31 0.30 -13.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 29/08/03 -
Price 0.52 0.56 0.52 0.52 0.66 0.70 0.70 -
P/RPS 0.24 0.20 0.25 0.19 0.24 0.25 0.29 -11.80%
P/EPS 0.00 12.10 6.33 10.40 -14.30 233.33 35.53 -
EY 0.00 8.27 15.81 9.62 -6.99 0.43 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
P/NAPS 0.22 0.28 0.25 0.26 0.33 0.34 0.34 -25.09%

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