[HUNZPTY] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -28.2%
YoY- 29.58%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 15,250 26,769 21,677 34,871 8,170 7,616 16,482 -1.28%
PBT 3,245 7,461 4,406 4,350 2,954 1,799 4,589 -5.60%
Tax -1,030 -3,751 -2,252 -2,519 -1,541 -840 -1,669 -7.72%
NP 2,215 3,710 2,154 1,831 1,413 959 2,920 -4.49%
-
NP to SH 1,785 3,710 2,154 1,831 1,413 959 2,920 -7.87%
-
Tax Rate 31.74% 50.27% 51.11% 57.91% 52.17% 46.69% 36.37% -
Total Cost 13,035 23,059 19,523 33,040 6,757 6,657 13,562 -0.65%
-
Net Worth 181,889 149,025 89,434 98,175 91,593 90,487 82,343 14.11%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 53 - - - - -
Div Payout % - - 2.48% - - - - -
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 181,889 149,025 89,434 98,175 91,593 90,487 82,343 14.11%
NOSH 112,974 104,213 66,687 60,230 59,872 59,937 58,400 11.61%
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 14.52% 13.86% 9.94% 5.25% 17.29% 12.59% 17.72% -
ROE 0.98% 2.49% 2.41% 1.87% 1.54% 1.06% 3.55% -
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 13.50 25.69 32.51 57.90 13.65 12.71 28.22 -11.55%
EPS 1.58 3.56 3.23 3.04 2.36 1.60 5.00 -17.46%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.43 1.3411 1.63 1.5298 1.5097 1.41 2.23%
Adjusted Per Share Value based on latest NOSH - 60,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.77 11.89 9.63 15.48 3.63 3.38 7.32 -1.29%
EPS 0.79 1.65 0.96 0.81 0.63 0.43 1.30 -7.96%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8077 0.6617 0.3971 0.4359 0.4067 0.4018 0.3656 14.11%
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 29/03/02 30/03/01 31/03/00 -
Price 1.16 1.47 1.70 1.12 1.41 1.00 2.80 -
P/RPS 8.59 5.72 5.23 1.93 10.33 7.87 9.92 -2.36%
P/EPS 73.42 41.29 52.63 36.84 59.75 62.50 56.00 4.61%
EY 1.36 2.42 1.90 2.71 1.67 1.60 1.79 -4.47%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.03 1.27 0.69 0.92 0.66 1.99 -15.57%
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 08/06/06 24/05/05 20/05/04 28/05/03 28/05/02 24/05/01 17/05/00 -
Price 1.15 1.35 1.45 1.35 1.79 0.96 2.04 -
P/RPS 8.52 5.26 4.46 2.33 13.12 7.56 7.23 2.77%
P/EPS 72.78 37.92 44.89 44.41 75.85 60.00 40.80 10.12%
EY 1.37 2.64 2.23 2.25 1.32 1.67 2.45 -9.22%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.94 1.08 0.83 1.17 0.64 1.45 -11.21%

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