[BESHOM] QoQ Quarter Result on 31-Oct-2002 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 73.43%
YoY- 313.78%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 25,355 21,691 24,078 23,611 19,573 21,183 21,258 12.50%
PBT 2,156 -1,175 1,358 1,878 1,416 -110 962 71.51%
Tax -1,076 -245 -613 -827 -810 110 -483 70.82%
NP 1,080 -1,420 745 1,051 606 0 479 72.20%
-
NP to SH 1,080 -1,420 745 1,051 606 -649 479 72.20%
-
Tax Rate 49.91% - 45.14% 44.04% 57.20% - 50.21% -
Total Cost 24,275 23,111 23,333 22,560 18,967 21,183 20,779 10.95%
-
Net Worth 81,163 78,745 82,273 80,747 79,098 68,802 69,598 10.82%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 2,581 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 81,163 78,745 82,273 80,747 79,098 68,802 69,598 10.82%
NOSH 65,454 64,545 64,782 64,085 31,894 20,537 20,470 117.50%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.26% -6.55% 3.09% 4.45% 3.10% 0.00% 2.25% -
ROE 1.33% -1.80% 0.91% 1.30% 0.77% -0.94% 0.69% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 38.74 33.61 37.17 36.84 61.37 103.14 103.85 -48.27%
EPS 1.65 -2.20 1.15 1.64 1.90 -3.16 2.34 -20.82%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.27 1.26 2.48 3.35 3.40 -49.04%
Adjusted Per Share Value based on latest NOSH - 64,085
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 8.44 7.22 8.02 7.86 6.52 7.05 7.08 12.46%
EPS 0.36 -0.47 0.25 0.35 0.20 -0.22 0.16 71.96%
DPS 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2703 0.2622 0.274 0.2689 0.2634 0.2291 0.2318 10.81%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 - - - - -
Price 2.30 1.96 1.94 0.00 0.00 0.00 0.00 -
P/RPS 5.94 5.83 5.22 0.00 0.00 0.00 0.00 -
P/EPS 139.39 -89.09 168.70 0.00 0.00 0.00 0.00 -
EY 0.72 -1.12 0.59 0.00 0.00 0.00 0.00 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.61 1.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 29/03/02 -
Price 2.18 2.30 1.87 0.00 0.00 0.00 0.00 -
P/RPS 5.63 6.84 5.03 0.00 0.00 0.00 0.00 -
P/EPS 132.12 -104.55 162.61 0.00 0.00 0.00 0.00 -
EY 0.76 -0.96 0.61 0.00 0.00 0.00 0.00 -
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.89 1.47 0.00 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