[HLCAP] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 88.11%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 50,198 55,240 41,924 42,741 36,260 41,072 45,623 6.55%
PBT -45,042 -14,104 7,148 -242 -6,194 -3,964 -28,269 36.30%
Tax -1,608 -1,636 1,446 242 6,194 3,964 28,269 -
NP -46,650 -15,740 8,594 0 0 0 0 -
-
NP to SH -46,650 -15,740 8,594 -781 -6,570 -4,456 -26,045 47.32%
-
Tax Rate - - -20.23% - - - - -
Total Cost 96,848 70,980 33,330 42,741 36,260 41,072 45,623 64.94%
-
Net Worth 65,443 85,114 90,138 93,510 88,917 91,595 92,577 -20.59%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 65,443 85,114 90,138 93,510 88,917 91,595 92,577 -20.59%
NOSH 123,478 123,354 123,477 124,680 123,496 123,777 123,436 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -92.93% -28.49% 20.50% 0.00% 0.00% 0.00% 0.00% -
ROE -71.28% -18.49% 9.53% -0.84% -7.39% -4.86% -28.13% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.65 44.78 33.95 34.28 29.36 33.18 36.96 6.53%
EPS -37.78 -12.76 6.96 -0.63 -5.32 -3.60 -21.10 47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.69 0.73 0.75 0.72 0.74 0.75 -20.61%
Adjusted Per Share Value based on latest NOSH - 123,242
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.33 22.37 16.98 17.31 14.69 16.64 18.48 6.54%
EPS -18.89 -6.38 3.48 -0.32 -2.66 -1.80 -10.55 47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.3447 0.3651 0.3787 0.3601 0.371 0.375 -20.59%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.10 1.38 1.40 1.29 1.39 1.24 -
P/RPS 2.41 2.46 4.06 4.08 4.39 4.19 3.35 -19.66%
P/EPS -2.59 -8.62 19.83 -223.40 -24.25 -38.61 -5.88 -42.02%
EY -38.55 -11.60 5.04 -0.45 -4.12 -2.59 -17.02 72.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.59 1.89 1.87 1.79 1.88 1.65 7.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 -
Price 1.00 1.04 1.28 1.69 1.34 1.25 1.60 -
P/RPS 2.46 2.32 3.77 4.93 4.56 3.77 4.33 -31.33%
P/EPS -2.65 -8.15 18.39 -269.68 -25.19 -34.72 -7.58 -50.27%
EY -37.78 -12.27 5.44 -0.37 -3.97 -2.88 -13.19 101.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.51 1.75 2.25 1.86 1.69 2.13 -7.64%

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