[POHUAT] QoQ Cumulative Quarter Result on 31-Jan-2003 [#1]

Stock
[POHUAT] POH HUAT RESOURCES HOLDINGS
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- -75.56%
YoY- 56.81%
Quarter Report
Latest QR
Upcoming QR
POHUAT's Result
POHUAT's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 191,864 140,589 94,864 45,541 154,433 112,535 70,507 94.55%
PBT 11,169 8,435 5,923 2,467 12,224 7,679 4,490 83.28%
Tax -7,029 -1,918 -1,636 -510 -4,217 -1,440 -868 301.72%
NP 4,140 6,517 4,287 1,957 8,007 6,239 3,622 9.29%
-
NP to SH 4,140 6,517 4,287 1,957 8,007 6,239 3,622 9.29%
-
Tax Rate 62.93% 22.74% 27.62% 20.67% 34.50% 18.75% 19.33% -
Total Cost 187,724 134,072 90,577 43,584 146,426 106,296 66,885 98.59%
-
Net Worth 413,999 90,603 89,235 86,824 82,362 82,818 80,540 196.95%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 919 - - 920 - - -
Div Payout % - 14.11% - - 11.49% - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 413,999 90,603 89,235 86,824 82,362 82,818 80,540 196.95%
NOSH 372,972 45,991 45,997 45,938 46,012 46,010 46,022 301.93%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.16% 4.64% 4.52% 4.30% 5.18% 5.54% 5.14% -
ROE 1.00% 7.19% 4.80% 2.25% 9.72% 7.53% 4.50% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 51.44 305.68 206.24 99.13 335.63 244.59 153.20 -51.59%
EPS 1.11 14.17 9.32 4.26 1.79 13.56 7.87 -72.80%
DPS 0.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.11 1.97 1.94 1.89 1.79 1.80 1.75 -26.11%
Adjusted Per Share Value based on latest NOSH - 45,938
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 68.94 50.52 34.09 16.36 55.49 40.44 25.33 94.58%
EPS 1.49 2.34 1.54 0.70 2.88 2.24 1.30 9.49%
DPS 0.00 0.33 0.00 0.00 0.33 0.00 0.00 -
NAPS 1.4876 0.3256 0.3206 0.312 0.2959 0.2976 0.2894 196.95%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.35 1.53 1.04 1.09 1.16 1.18 1.34 -
P/RPS 2.62 0.50 0.50 1.10 0.35 0.48 0.87 108.12%
P/EPS 121.62 10.80 11.16 25.59 6.67 8.70 17.03 269.52%
EY 0.82 9.26 8.96 3.91 15.00 11.49 5.87 -72.98%
DY 0.00 1.31 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.22 0.78 0.54 0.58 0.65 0.66 0.77 35.79%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/02/04 15/09/03 19/06/03 28/03/03 30/12/02 27/09/02 20/06/02 -
Price 1.45 1.19 1.36 1.06 1.03 1.12 1.20 -
P/RPS 2.82 0.39 0.66 1.07 0.31 0.46 0.78 135.00%
P/EPS 130.63 8.40 14.59 24.88 5.92 8.26 15.25 317.01%
EY 0.77 11.91 6.85 4.02 16.89 12.11 6.56 -75.93%
DY 0.00 1.68 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 1.31 0.60 0.70 0.56 0.58 0.62 0.69 53.14%

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