[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 467.12%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 423,788 415,158 401,686 415,996 422,652 452,002 456,236 -4.78%
PBT -2,821 3,134 5,762 5,872 2,019 2,666 7,498 -
Tax 2,127 -1,546 -3,618 -4,800 -2,311 -2,901 -3,270 -
NP -694 1,588 2,144 1,072 -292 -234 4,228 -
-
NP to SH -694 1,588 2,144 1,072 -292 -234 4,228 -
-
Tax Rate - 49.33% 62.79% 81.74% 114.46% 108.81% 43.61% -
Total Cost 424,482 413,570 399,542 414,924 422,944 452,237 452,008 -4.09%
-
Net Worth 80,294 83,083 83,059 83,698 83,130 85,117 85,130 -3.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 614 1,446 - - 617 - - -
Div Payout % 0.00% 91.07% - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 80,294 83,083 83,059 83,698 83,130 85,117 85,130 -3.81%
NOSH 40,966 40,927 40,916 41,230 41,153 40,726 40,732 0.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.16% 0.38% 0.53% 0.26% -0.07% -0.05% 0.93% -
ROE -0.86% 1.91% 2.58% 1.28% -0.35% -0.28% 4.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,034.47 1,014.37 981.73 1,008.95 1,027.00 1,109.86 1,120.09 -5.14%
EPS -1.69 3.88 5.24 2.60 -0.72 -0.57 10.38 -
DPS 1.50 3.53 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.96 2.03 2.03 2.03 2.02 2.09 2.09 -4.17%
Adjusted Per Share Value based on latest NOSH - 41,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 251.25 246.14 238.15 246.63 250.58 267.98 270.49 -4.78%
EPS -0.41 0.94 1.27 0.64 -0.17 -0.14 2.51 -
DPS 0.36 0.86 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.476 0.4926 0.4924 0.4962 0.4929 0.5046 0.5047 -3.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.61 0.63 0.60 0.56 0.00 0.00 0.00 -
P/RPS 0.06 0.06 0.06 0.06 0.00 0.00 0.00 -
P/EPS -36.01 16.24 11.45 21.54 0.00 0.00 0.00 -
EY -2.78 6.16 8.73 4.64 0.00 0.00 0.00 -
DY 2.46 5.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.30 0.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/04/04 21/11/03 29/08/03 29/05/03 11/04/03 29/11/02 30/08/02 -
Price 0.66 0.70 0.70 0.55 0.56 0.00 0.00 -
P/RPS 0.06 0.07 0.07 0.05 0.05 0.00 0.00 -
P/EPS -38.96 18.04 13.36 21.15 -78.93 0.00 0.00 -
EY -2.57 5.54 7.49 4.73 -1.27 0.00 0.00 -
DY 2.27 5.05 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.27 0.28 0.00 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