[HIRO] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 42.67%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 164,488 108,360 103,580 117,516 87,272 9,955 6,259 -3.41%
PBT 28,308 22,328 22,304 34,932 21,684 397 514 -4.17%
Tax -18,688 -11,068 -12,712 -21,484 -12,076 -111 0 -100.00%
NP 9,620 11,260 9,592 13,448 9,608 286 514 -3.06%
-
NP to SH 9,620 11,260 9,592 13,448 9,608 286 514 -3.06%
-
Tax Rate 66.02% 49.57% 56.99% 61.50% 55.69% 27.96% 0.00% -
Total Cost 154,868 97,100 93,988 104,068 77,664 9,669 5,745 -3.44%
-
Net Worth 123,456 117,425 124,034 78,181 66,501 67,618 64,052 -0.69%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 123,456 117,425 124,034 78,181 66,501 67,618 64,052 -0.69%
NOSH 80,166 80,428 82,689 19,893 19,851 20,428 19,769 -1.47%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.85% 10.39% 9.26% 11.44% 11.01% 2.87% 8.21% -
ROE 7.79% 9.59% 7.73% 17.20% 14.45% 0.42% 0.80% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 205.18 134.73 125.26 590.73 439.63 48.73 31.66 -1.96%
EPS 12.00 14.00 11.60 67.60 48.40 1.40 2.60 -1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.46 1.50 3.93 3.35 3.31 3.24 0.79%
Adjusted Per Share Value based on latest NOSH - 19,893
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 38.39 25.29 24.18 27.43 20.37 2.32 1.46 -3.41%
EPS 2.25 2.63 2.24 3.14 2.24 0.07 0.12 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.2741 0.2895 0.1825 0.1552 0.1578 0.1495 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - - -
Price 0.57 0.67 0.62 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.50 0.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.75 4.79 5.34 0.00 0.00 0.00 0.00 -100.00%
EY 21.05 20.90 18.71 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.41 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 24/05/04 29/05/03 31/05/02 29/05/01 26/05/00 - -
Price 0.52 0.55 0.64 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.41 0.51 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.33 3.93 5.52 0.00 0.00 0.00 0.00 -100.00%
EY 23.08 25.45 18.13 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.43 0.00 0.00 0.00 0.00 -100.00%

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