[HLCAP] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -283.15%
YoY- -253.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 45,112 45,782 50,198 55,240 41,924 42,741 36,260 15.72%
PBT -29,708 -36,505 -45,042 -14,104 7,148 -242 -6,194 185.22%
Tax -172 -1,204 -1,608 -1,636 1,446 242 6,194 -
NP -29,880 -37,709 -46,650 -15,740 8,594 0 0 -
-
NP to SH -29,880 -37,709 -46,650 -15,740 8,594 -781 -6,570 175.26%
-
Tax Rate - - - - -20.23% - - -
Total Cost 74,992 83,491 96,848 70,980 33,330 42,741 36,260 62.54%
-
Net Worth 59,266 61,724 65,443 85,114 90,138 93,510 88,917 -23.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 59,266 61,724 65,443 85,114 90,138 93,510 88,917 -23.75%
NOSH 123,471 123,448 123,478 123,354 123,477 124,680 123,496 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -66.24% -82.37% -92.93% -28.49% 20.50% 0.00% 0.00% -
ROE -50.42% -61.09% -71.28% -18.49% 9.53% -0.84% -7.39% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.54 37.09 40.65 44.78 33.95 34.28 29.36 15.74%
EPS -24.20 -30.55 -37.78 -12.76 6.96 -0.63 -5.32 175.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.53 0.69 0.73 0.75 0.72 -23.74%
Adjusted Per Share Value based on latest NOSH - 123,354
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.27 18.54 20.33 22.37 16.98 17.31 14.69 15.69%
EPS -12.10 -15.27 -18.89 -6.38 3.48 -0.32 -2.66 175.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.2651 0.3447 0.3651 0.3787 0.3601 -23.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.95 0.98 1.10 1.38 1.40 1.29 -
P/RPS 2.55 2.56 2.41 2.46 4.06 4.08 4.39 -30.45%
P/EPS -3.84 -3.11 -2.59 -8.62 19.83 -223.40 -24.25 -70.82%
EY -26.02 -32.15 -38.55 -11.60 5.04 -0.45 -4.12 242.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.90 1.85 1.59 1.89 1.87 1.79 5.52%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 07/05/03 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 -
Price 1.14 0.75 1.00 1.04 1.28 1.69 1.34 -
P/RPS 3.12 2.02 2.46 2.32 3.77 4.93 4.56 -22.40%
P/EPS -4.71 -2.46 -2.65 -8.15 18.39 -269.68 -25.19 -67.40%
EY -21.23 -40.73 -37.78 -12.27 5.44 -0.37 -3.97 206.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.50 1.89 1.51 1.75 2.25 1.86 17.91%

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