[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.06%
YoY- -92.85%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 403,695 403,760 381,672 365,640 408,057 423,088 400,402 0.54%
PBT -1,200 -893 944 1,768 8,750 11,746 12,890 -
Tax 35 -1,085 -1,566 -1,180 -1,346 -1,874 -1,974 -
NP -1,165 -1,978 -622 588 7,404 9,872 10,916 -
-
NP to SH -1,165 -1,420 66 588 7,404 9,872 10,916 -
-
Tax Rate - - 165.89% 66.74% 15.38% 15.95% 15.31% -
Total Cost 404,860 405,738 382,294 365,052 400,653 413,216 389,486 2.60%
-
Net Worth 98,128 87,258 93,342 89,981 99,063 84,833 85,242 9.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,134 - - -
Div Payout % - - - - 28.84% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 98,128 87,258 93,342 89,981 99,063 84,833 85,242 9.81%
NOSH 44,807 44,747 47,142 44,545 42,699 41,996 41,379 5.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.29% -0.49% -0.16% 0.16% 1.81% 2.33% 2.73% -
ROE -1.19% -1.63% 0.07% 0.65% 7.47% 11.64% 12.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 900.95 902.30 809.61 820.82 955.64 1,007.43 967.63 -4.63%
EPS -2.60 -3.17 0.14 1.32 17.34 23.51 26.38 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.19 1.95 1.98 2.02 2.32 2.02 2.06 4.15%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 239.34 239.38 226.28 216.78 241.93 250.84 237.39 0.54%
EPS -0.69 -0.84 0.04 0.35 4.39 5.85 6.47 -
DPS 0.00 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 0.5818 0.5173 0.5534 0.5335 0.5873 0.503 0.5054 9.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.44 0.44 0.48 0.56 0.52 0.54 -
P/RPS 0.03 0.05 0.05 0.06 0.06 0.05 0.06 -36.92%
P/EPS -11.92 -13.87 314.29 36.36 3.23 2.21 2.05 -
EY -8.39 -7.21 0.32 2.75 30.96 45.21 48.85 -
DY 0.00 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.14 0.23 0.22 0.24 0.24 0.26 0.26 -33.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 29/11/05 29/08/05 30/05/05 01/03/05 29/11/04 26/08/04 -
Price 0.37 0.38 0.45 0.41 0.52 0.56 0.52 -
P/RPS 0.04 0.04 0.06 0.05 0.05 0.06 0.05 -13.78%
P/EPS -14.23 -11.97 321.43 31.06 3.00 2.38 1.97 -
EY -7.03 -8.35 0.31 3.22 33.35 41.98 50.73 -
DY 0.00 0.00 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 0.17 0.19 0.23 0.20 0.22 0.28 0.25 -22.61%

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