[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 135.33%
YoY- 3.0%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 178,346 770,577 511,836 356,879 157,660 603,754 404,203 -42.01%
PBT 16,956 81,838 54,297 39,116 16,089 80,160 57,198 -55.50%
Tax -5,709 -26,133 -17,815 -12,886 -4,943 -26,884 -17,869 -53.23%
NP 11,247 55,705 36,482 26,230 11,146 53,276 39,329 -56.56%
-
NP to SH 11,247 55,705 36,482 26,230 11,146 53,276 39,329 -56.56%
-
Tax Rate 33.67% 31.93% 32.81% 32.94% 30.72% 33.54% 31.24% -
Total Cost 167,099 714,872 475,354 330,649 146,514 550,478 364,874 -40.55%
-
Net Worth 263,101 252,396 233,418 225,407 217,501 204,422 191,801 23.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 11,848 11,847 - - - -
Div Payout % - - 32.48% 45.17% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 263,101 252,396 233,418 225,407 217,501 204,422 191,801 23.43%
NOSH 118,514 118,496 118,486 118,473 78,993 78,997 79,005 31.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.31% 7.23% 7.13% 7.35% 7.07% 8.82% 9.73% -
ROE 4.27% 22.07% 15.63% 11.64% 5.12% 26.06% 20.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 150.48 650.30 431.98 301.23 199.59 764.27 511.61 -55.73%
EPS 9.49 47.01 30.79 22.14 14.11 67.44 49.78 -66.84%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.22 2.13 1.97 1.9026 2.7534 2.5877 2.4277 -5.78%
Adjusted Per Share Value based on latest NOSH - 118,491
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.03 86.53 57.47 40.07 17.70 67.79 45.39 -42.00%
EPS 1.26 6.25 4.10 2.95 1.25 5.98 4.42 -56.65%
DPS 0.00 0.00 1.33 1.33 0.00 0.00 0.00 -
NAPS 0.2954 0.2834 0.2621 0.2531 0.2442 0.2295 0.2154 23.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.65 4.40 4.20 4.20 6.30 6.05 5.40 -
P/RPS 5.08 0.68 0.97 1.39 3.16 0.79 1.06 183.98%
P/EPS 80.61 9.36 13.64 18.97 44.65 8.97 10.85 280.28%
EY 1.24 10.68 7.33 5.27 2.24 11.15 9.22 -73.71%
DY 0.00 0.00 2.38 2.38 0.00 0.00 0.00 -
P/NAPS 3.45 2.07 2.13 2.21 2.29 2.34 2.22 34.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 25/08/03 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 -
Price 7.30 4.84 4.30 4.34 4.24 6.60 6.30 -
P/RPS 4.85 0.74 1.00 1.44 2.12 0.86 1.23 149.38%
P/EPS 76.92 10.30 13.97 19.60 30.05 9.79 12.66 232.60%
EY 1.30 9.71 7.16 5.10 3.33 10.22 7.90 -69.93%
DY 0.00 0.00 2.33 2.30 0.00 0.00 0.00 -
P/NAPS 3.29 2.27 2.18 2.28 1.54 2.55 2.60 16.97%

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