[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
09-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 77.24%
YoY- -8.62%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 55,004 50,858 39,181 40,651 44,400 41,517 -0.29%
PBT 6,680 5,030 5,923 7,555 8,502 6,748 0.01%
Tax -1,628 -1,376 -1,754 -1,986 -2,408 -150 -2.47%
NP 5,052 3,654 4,169 5,569 6,094 6,598 0.28%
-
NP to SH 5,052 3,654 4,169 5,569 6,094 6,598 0.28%
-
Tax Rate 24.37% 27.36% 29.61% 26.29% 28.32% 2.22% -
Total Cost 49,952 47,204 35,012 35,082 38,306 34,919 -0.37%
-
Net Worth 72,236 68,484 66,009 65,619 62,146 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,543 3,092 - - - - -100.00%
Div Payout % 89.93% 84.64% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 72,236 68,484 66,009 65,619 62,146 0 -100.00%
NOSH 45,431 44,183 43,427 43,170 30,168 29,990 -0.43%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.18% 7.18% 10.64% 13.70% 13.73% 15.89% -
ROE 6.99% 5.34% 6.32% 8.49% 9.81% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 121.07 115.11 90.22 94.16 147.17 138.43 0.14%
EPS 11.12 8.27 9.60 12.90 20.20 22.00 0.72%
DPS 10.00 7.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.59 1.55 1.52 1.52 2.06 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,339
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.61 4.26 3.28 3.41 3.72 3.48 -0.29%
EPS 0.42 0.31 0.35 0.47 0.51 0.55 0.28%
DPS 0.38 0.26 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0605 0.0574 0.0553 0.055 0.0521 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.07 0.92 1.07 0.96 2.03 0.00 -
P/RPS 0.88 0.80 1.19 1.02 1.38 0.00 -100.00%
P/EPS 9.62 11.12 11.15 7.44 10.05 0.00 -100.00%
EY 10.39 8.99 8.97 13.44 9.95 0.00 -100.00%
DY 9.35 7.61 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.67 0.59 0.70 0.63 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 - -
Price 1.08 1.00 1.09 0.92 2.10 0.00 -
P/RPS 0.89 0.87 1.21 0.98 1.43 0.00 -100.00%
P/EPS 9.71 12.09 11.35 7.13 10.40 0.00 -100.00%
EY 10.30 8.27 8.81 14.02 9.62 0.00 -100.00%
DY 9.26 7.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.68 0.65 0.72 0.61 1.02 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