[CHUAN] QoQ TTM Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 39.77%
YoY- -80.67%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 415,976 422,652 449,861 430,869 395,734 355,912 312,141 21.12%
PBT 4,438 2,019 3,066 3,511 3,521 6,239 5,359 -11.82%
Tax -2,596 -2,311 -2,580 -2,896 -3,081 -3,025 -2,807 -5.08%
NP 1,842 -292 486 615 440 3,214 2,552 -19.55%
-
NP to SH 1,842 -292 486 615 440 3,214 2,393 -16.02%
-
Tax Rate 58.49% 114.46% 84.15% 82.48% 87.50% 48.49% 52.38% -
Total Cost 414,134 422,944 449,375 430,254 395,294 352,698 309,589 21.42%
-
Net Worth 83,698 81,361 85,041 85,129 81,065 80,543 82,628 0.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 305 305 1,110 805 805 805 - -
Div Payout % 16.57% 0.00% 228.52% 130.96% 183.05% 25.06% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 83,698 81,361 85,041 85,129 81,065 80,543 82,628 0.86%
NOSH 41,230 40,277 40,689 40,731 40,532 40,271 39,917 2.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.44% -0.07% 0.11% 0.14% 0.11% 0.90% 0.82% -
ROE 2.20% -0.36% 0.57% 0.72% 0.54% 3.99% 2.90% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,008.90 1,049.34 1,105.59 1,057.82 976.34 883.78 781.97 18.53%
EPS 4.47 -0.72 1.19 1.51 1.09 7.98 5.99 -17.74%
DPS 0.74 0.75 2.75 2.00 2.00 2.00 0.00 -
NAPS 2.03 2.02 2.09 2.09 2.00 2.00 2.07 -1.29%
Adjusted Per Share Value based on latest NOSH - 40,731
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 246.24 250.19 266.30 255.05 234.26 210.68 184.77 21.12%
EPS 1.09 -0.17 0.29 0.36 0.26 1.90 1.42 -16.17%
DPS 0.18 0.18 0.66 0.48 0.48 0.48 0.00 -
NAPS 0.4955 0.4816 0.5034 0.5039 0.4799 0.4768 0.4891 0.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.53 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.98 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 11/04/03 29/11/02 30/08/02 31/05/02 27/02/02 28/11/01 -
Price 0.55 0.56 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.31 -77.25 0.00 0.00 0.00 0.00 0.00 -
EY 8.12 -1.29 0.00 0.00 0.00 0.00 0.00 -
DY 1.35 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.00 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