[AHP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 497.35%
YoY- 24.42%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,010 12,586 9,498 5,723 2,285 11,892 9,815 -44.91%
PBT 2,349 5,691 4,390 2,294 578 4,909 3,659 -25.56%
Tax -327 -1,679 -1,283 -944 -352 -1,189 -1,343 -60.97%
NP 2,022 4,012 3,107 1,350 226 3,720 2,316 -8.64%
-
NP to SH 2,022 4,012 3,107 1,350 226 3,720 2,316 -8.64%
-
Tax Rate 13.92% 29.50% 29.23% 41.15% 60.90% 24.22% 36.70% -
Total Cost 1,988 8,574 6,391 4,373 2,059 8,172 7,499 -58.69%
-
Net Worth 126,905 126,633 125,019 125,250 126,019 126,258 99,912 17.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 5,002 2,497 2,499 - 5,498 2,997 -
Div Payout % - 124.69% 80.39% 185.19% - 147.81% 129.42% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 126,905 126,633 125,019 125,250 126,019 126,258 99,912 17.26%
NOSH 100,099 100,049 99,903 99,999 98,260 99,975 99,912 0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 50.42% 31.88% 32.71% 23.59% 9.89% 31.28% 23.60% -
ROE 1.59% 3.17% 2.49% 1.08% 0.18% 2.95% 2.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.01 12.58 9.51 5.72 2.33 11.89 9.82 -44.92%
EPS 2.02 4.01 3.11 1.35 0.23 3.72 2.32 -8.81%
DPS 0.00 5.00 2.50 2.50 0.00 5.50 3.00 -
NAPS 1.2678 1.2657 1.2514 1.2525 1.2825 1.2629 1.00 17.12%
Adjusted Per Share Value based on latest NOSH - 100,357
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.82 5.72 4.32 2.60 1.04 5.41 4.46 -44.95%
EPS 0.92 1.82 1.41 0.61 0.10 1.69 1.05 -8.42%
DPS 0.00 2.27 1.14 1.14 0.00 2.50 1.36 -
NAPS 0.5768 0.5756 0.5683 0.5693 0.5728 0.5739 0.4541 17.26%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.64 0.69 0.67 0.64 0.67 0.68 -
P/RPS 16.97 5.09 7.26 11.71 27.52 5.63 6.92 81.75%
P/EPS 33.66 15.96 22.19 49.63 278.26 18.01 29.34 9.58%
EY 2.97 6.27 4.51 2.01 0.36 5.55 3.41 -8.79%
DY 0.00 7.81 3.62 3.73 0.00 8.21 4.41 -
P/NAPS 0.54 0.51 0.55 0.53 0.50 0.53 0.68 -14.23%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 30/04/04 30/01/04 30/10/03 25/07/03 13/05/03 28/01/03 14/11/02 -
Price 0.67 0.65 0.69 0.68 0.65 0.65 0.68 -
P/RPS 16.72 5.17 7.26 11.88 27.95 5.46 6.92 79.96%
P/EPS 33.17 16.21 22.19 50.37 282.61 17.47 29.34 8.51%
EY 3.01 6.17 4.51 1.99 0.35 5.72 3.41 -7.97%
DY 0.00 7.69 3.62 3.68 0.00 8.46 4.41 -
P/NAPS 0.53 0.51 0.55 0.54 0.51 0.51 0.68 -15.29%

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