[HIRO] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.04%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 40,227 41,122 27,090 25,895 29,379 21,818 9,955 26.19%
PBT 6,028 7,077 5,582 5,576 8,733 5,421 397 57.32%
Tax -1,542 -4,672 -2,767 -3,178 -5,371 -3,019 -111 55.01%
NP 4,486 2,405 2,815 2,398 3,362 2,402 286 58.18%
-
NP to SH 2,593 2,405 2,815 2,398 3,362 2,402 286 44.37%
-
Tax Rate 25.58% 66.02% 49.57% 56.99% 61.50% 55.69% 27.96% -
Total Cost 35,741 38,717 24,275 23,497 26,017 19,416 9,669 24.33%
-
Net Worth 150,079 123,456 117,425 124,034 78,181 66,501 67,618 14.20%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 150,079 123,456 117,425 124,034 78,181 66,501 67,618 14.20%
NOSH 78,575 80,166 80,428 82,689 19,893 19,851 20,428 25.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.15% 5.85% 10.39% 9.26% 11.44% 11.01% 2.87% -
ROE 1.73% 1.95% 2.40% 1.93% 4.30% 3.61% 0.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 51.20 51.30 33.68 31.32 147.68 109.91 48.73 0.82%
EPS 3.30 3.00 3.50 2.90 16.90 12.10 1.40 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.54 1.46 1.50 3.93 3.35 3.31 -8.75%
Adjusted Per Share Value based on latest NOSH - 82,689
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.39 9.60 6.32 6.04 6.86 5.09 2.32 26.22%
EPS 0.61 0.56 0.66 0.56 0.78 0.56 0.07 43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3503 0.2882 0.2741 0.2895 0.1825 0.1552 0.1578 14.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.58 0.57 0.67 0.62 0.00 0.00 0.00 -
P/RPS 1.13 1.11 1.99 1.98 0.00 0.00 0.00 -
P/EPS 17.58 19.00 19.14 21.38 0.00 0.00 0.00 -
EY 5.69 5.26 5.22 4.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.46 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 24/05/04 29/05/03 31/05/02 29/05/01 26/05/00 -
Price 0.56 0.52 0.55 0.64 0.00 0.00 0.00 -
P/RPS 1.09 1.01 1.63 2.04 0.00 0.00 0.00 -
P/EPS 16.97 17.33 15.71 22.07 0.00 0.00 0.00 -
EY 5.89 5.77 6.36 4.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.38 0.43 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