[POHUAT] YoY Cumulative Quarter Result on 31-Jul-2003 [#3]

Announcement Date
15-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 52.02%
YoY- 4.46%
Quarter Report
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 270,074 244,325 224,623 140,589 112,535 91,526 88,786 20.36%
PBT 4,313 -3,969 6,245 8,435 7,679 3,990 8,939 -11.43%
Tax -2,071 -1,905 -1,918 -1,918 -1,440 -590 -1,487 5.67%
NP 2,242 -5,874 4,327 6,517 6,239 3,400 7,452 -18.13%
-
NP to SH 1,762 -6,293 4,327 6,517 6,239 3,400 7,452 -21.35%
-
Tax Rate 48.02% - 30.71% 22.74% 18.75% 14.79% 16.63% -
Total Cost 267,832 250,199 220,296 134,072 106,296 88,126 81,334 21.96%
-
Net Worth 103,696 96,009 99,920 90,603 82,818 77,293 73,139 5.98%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - 1,251 919 - - - -
Div Payout % - - 28.92% 14.11% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 103,696 96,009 99,920 90,603 82,818 77,293 73,139 5.98%
NOSH 87,227 87,281 86,887 45,991 46,010 46,008 45,999 11.24%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.83% -2.40% 1.93% 4.64% 5.54% 3.71% 8.39% -
ROE 1.70% -6.55% 4.33% 7.19% 7.53% 4.40% 10.19% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 309.62 279.93 258.52 305.68 244.59 198.93 193.01 8.19%
EPS 2.02 -7.21 4.98 14.17 13.56 7.39 16.20 -29.30%
DPS 0.00 0.00 1.44 2.00 0.00 0.00 0.00 -
NAPS 1.1888 1.10 1.15 1.97 1.80 1.68 1.59 -4.72%
Adjusted Per Share Value based on latest NOSH - 45,979
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 97.04 87.79 80.71 50.52 40.44 32.89 31.90 20.36%
EPS 0.63 -2.26 1.55 2.34 2.24 1.22 2.68 -21.43%
DPS 0.00 0.00 0.45 0.33 0.00 0.00 0.00 -
NAPS 0.3726 0.345 0.359 0.3256 0.2976 0.2777 0.2628 5.98%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 0.43 0.58 0.95 1.53 1.18 0.00 0.00 -
P/RPS 0.14 0.21 0.37 0.50 0.48 0.00 0.00 -
P/EPS 21.29 -8.04 19.08 10.80 8.70 0.00 0.00 -
EY 4.70 -12.43 5.24 9.26 11.49 0.00 0.00 -
DY 0.00 0.00 1.52 1.31 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.83 0.78 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 29/09/05 29/09/04 15/09/03 27/09/02 24/10/01 16/09/00 -
Price 0.42 0.60 0.80 1.19 1.12 0.00 0.00 -
P/RPS 0.14 0.21 0.31 0.39 0.46 0.00 0.00 -
P/EPS 20.79 -8.32 16.06 8.40 8.26 0.00 0.00 -
EY 4.81 -12.02 6.23 11.91 12.11 0.00 0.00 -
DY 0.00 0.00 1.80 1.68 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.70 0.60 0.62 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