[HUNZPTY] YoY Quarter Result on 30-Sep-2004 [#1]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -38.45%
YoY- 36.36%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 67,728 36,354 26,007 33,666 26,921 15,398 5,136 53.67%
PBT 17,531 10,849 7,048 8,436 5,823 2,632 689 71.45%
Tax -5,071 -3,137 -2,064 -4,097 -2,641 -1,275 -340 56.86%
NP 12,460 7,712 4,984 4,339 3,182 1,357 349 81.41%
-
NP to SH 12,065 7,235 4,284 4,339 3,182 1,357 349 80.44%
-
Tax Rate 28.93% 28.92% 29.28% 48.57% 45.35% 48.44% 49.35% -
Total Cost 55,268 28,642 21,023 29,327 23,739 14,041 4,787 50.30%
-
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 267,810 198,763 178,690 154,583 99,259 97,824 90,168 19.88%
NOSH 135,257 113,579 114,545 106,609 59,924 60,311 60,172 14.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.40% 21.21% 19.16% 12.89% 11.82% 8.81% 6.80% -
ROE 4.51% 3.64% 2.40% 2.81% 3.21% 1.39% 0.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.07 32.01 22.70 31.58 44.92 25.53 8.54 34.26%
EPS 8.92 6.37 3.74 4.07 5.31 2.25 0.58 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.75 1.56 1.45 1.6564 1.622 1.4985 4.75%
Adjusted Per Share Value based on latest NOSH - 106,609
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.07 16.14 11.55 14.95 11.95 6.84 2.28 53.67%
EPS 5.36 3.21 1.90 1.93 1.41 0.60 0.15 81.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1892 0.8826 0.7935 0.6864 0.4408 0.4344 0.4004 19.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.66 1.55 1.28 1.51 1.73 1.39 0.98 -
P/RPS 5.31 4.84 5.64 4.78 3.85 5.44 11.48 -12.05%
P/EPS 29.82 24.33 34.22 37.10 32.58 61.78 168.97 -25.09%
EY 3.35 4.11 2.92 2.70 3.07 1.62 0.59 33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.89 0.82 1.04 1.04 0.86 0.65 12.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 28/11/02 27/11/01 -
Price 2.69 1.72 1.25 1.58 2.50 1.20 1.37 -
P/RPS 5.37 5.37 5.51 5.00 5.56 4.70 16.05 -16.67%
P/EPS 30.16 27.00 33.42 38.82 47.08 53.33 236.21 -29.02%
EY 3.32 3.70 2.99 2.58 2.12 1.87 0.42 41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.98 0.80 1.09 1.51 0.74 0.91 6.92%

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