[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 35.46%
YoY- 56.41%
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 511,836 356,879 157,660 603,754 404,203 272,073 151,664 125.15%
PBT 54,297 39,116 16,089 80,160 57,198 36,555 17,133 115.90%
Tax -17,815 -12,886 -4,943 -26,884 -17,869 -11,088 -5,168 128.36%
NP 36,482 26,230 11,146 53,276 39,329 25,467 11,965 110.41%
-
NP to SH 36,482 26,230 11,146 53,276 39,329 25,467 11,965 110.41%
-
Tax Rate 32.81% 32.94% 30.72% 33.54% 31.24% 30.33% 30.16% -
Total Cost 475,354 330,649 146,514 550,478 364,874 246,606 139,699 126.39%
-
Net Worth 233,418 225,407 217,501 204,422 191,801 17,747,316 165,914 25.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 11,848 11,847 - - - - - -
Div Payout % 32.48% 45.17% - - - - - -
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 233,418 225,407 217,501 204,422 191,801 17,747,316 165,914 25.58%
NOSH 118,486 118,473 78,993 78,997 79,005 7,958,437 79,766 30.21%
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 7.13% 7.35% 7.07% 8.82% 9.73% 9.36% 7.89% -
ROE 15.63% 11.64% 5.12% 26.06% 20.51% 0.14% 7.21% -
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 431.98 301.23 199.59 764.27 511.61 3.42 190.13 72.91%
EPS 30.79 22.14 14.11 67.44 49.78 0.32 15.00 61.58%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.9026 2.7534 2.5877 2.4277 2.23 2.08 -3.56%
Adjusted Per Share Value based on latest NOSH - 79,019
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 57.47 40.07 17.70 67.79 45.39 30.55 17.03 125.15%
EPS 4.10 2.95 1.25 5.98 4.42 2.86 1.34 110.90%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2531 0.2442 0.2295 0.2154 19.9279 0.1863 25.58%
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 - - -
Price 4.20 4.20 6.30 6.05 5.40 0.00 0.00 -
P/RPS 0.97 1.39 3.16 0.79 1.06 0.00 0.00 -
P/EPS 13.64 18.97 44.65 8.97 10.85 0.00 0.00 -
EY 7.33 5.27 2.24 11.15 9.22 0.00 0.00 -
DY 2.38 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.21 2.29 2.34 2.22 0.00 0.00 -
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 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 26/11/01 -
Price 4.30 4.34 4.24 6.60 6.30 6.90 0.00 -
P/RPS 1.00 1.44 2.12 0.86 1.23 201.83 0.00 -
P/EPS 13.97 19.60 30.05 9.79 12.66 2,156.25 0.00 -
EY 7.16 5.10 3.33 10.22 7.90 0.05 0.00 -
DY 2.33 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.28 1.54 2.55 2.60 3.09 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