[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 151.44%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 61,260 273,741 202,262 132,939 62,187 269,724 192,388 -53.40%
PBT 8,430 38,459 29,977 18,179 7,190 38,922 29,840 -56.97%
Tax -1,211 -5,389 -3,700 -2,703 -1,035 -3,141 -5,029 -61.32%
NP 7,219 33,070 26,277 15,476 6,155 35,781 24,811 -56.12%
-
NP to SH 7,219 33,070 26,277 15,476 6,155 35,781 24,811 -56.12%
-
Tax Rate 14.37% 14.01% 12.34% 14.87% 14.39% 8.07% 16.85% -
Total Cost 54,041 240,671 175,985 117,463 56,032 233,943 167,577 -53.00%
-
Net Worth 330,970 324,076 335,961 326,484 316,542 307,242 308,737 4.74%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 330,970 324,076 335,961 326,484 316,542 307,242 308,737 4.74%
NOSH 239,833 240,056 239,972 160,041 159,870 160,022 159,967 31.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.78% 12.08% 12.99% 11.64% 9.90% 13.27% 12.90% -
ROE 2.18% 10.20% 7.82% 4.74% 1.94% 11.65% 8.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.54 114.03 84.29 83.07 38.90 168.55 120.27 -64.43%
EPS 3.01 13.80 10.95 9.67 3.85 22.36 15.51 -66.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.40 2.04 1.98 1.92 1.93 -20.05%
Adjusted Per Share Value based on latest NOSH - 159,897
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.85 124.43 91.94 60.43 28.27 122.60 87.45 -53.39%
EPS 3.28 15.03 11.94 7.03 2.80 16.26 11.28 -56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5044 1.4731 1.5271 1.484 1.4388 1.3966 1.4034 4.74%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.33 1.50 1.49 2.39 2.07 1.76 1.32 -
P/RPS 5.21 1.32 1.77 2.88 5.32 1.04 1.10 182.29%
P/EPS 44.19 10.89 13.61 24.72 53.77 7.87 8.51 200.16%
EY 2.26 9.18 7.35 4.05 1.86 12.70 11.75 -66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.11 1.06 1.17 1.05 0.92 0.68 25.87%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 21/02/03 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 -
Price 1.50 1.45 1.55 1.55 2.42 1.80 1.60 -
P/RPS 5.87 1.27 1.84 1.87 6.22 1.07 1.33 169.30%
P/EPS 49.83 10.53 14.16 16.03 62.86 8.05 10.32 185.95%
EY 2.01 9.50 7.06 6.24 1.59 12.42 9.69 -64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.11 0.76 1.22 0.94 0.83 19.94%

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