[HUATLAI] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -18.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 49,146 54,860 28,687 21,089 0 -
PBT 1,024 -4,658 1,120 1,002 0 -
Tax -436 581 -952 158 0 -
NP 588 -4,077 168 1,160 0 -
-
NP to SH 588 -4,077 168 1,160 0 -
-
Tax Rate 42.58% - 85.00% -15.77% - -
Total Cost 48,558 58,937 28,519 19,929 0 -
-
Net Worth 58,955 61,010 50,344 71,499 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 58,955 61,010 50,344 71,499 0 -
NOSH 58,955 54,964 50,344 50,000 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.20% -7.43% 0.59% 5.50% 0.00% -
ROE 1.00% -6.68% 0.33% 1.62% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.36 99.81 56.98 42.18 0.00 -
EPS 1.00 -7.41 0.34 2.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.00 1.43 1.38 -7.73%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.99 70.32 36.77 27.03 0.00 -
EPS 0.75 -5.23 0.22 1.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.782 0.6453 0.9164 1.38 -13.96%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.90 1.00 1.55 1.08 0.00 -
P/RPS 1.08 1.00 2.72 2.56 0.00 -
P/EPS 90.24 -13.48 464.49 46.55 0.00 -
EY 1.11 -7.42 0.22 2.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.55 0.76 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.75 0.90 1.34 1.12 0.00 -
P/RPS 0.90 0.90 2.35 2.66 0.00 -
P/EPS 75.20 -12.13 401.56 48.28 0.00 -
EY 1.33 -8.24 0.25 2.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 1.34 0.78 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