[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 44.9%
YoY- 100.92%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM'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 58,291 25,355 88,952 67,261 43,184 19,573 83,851 -21.47%
PBT 5,724 2,156 3,476 4,651 3,294 1,416 2,482 74.28%
Tax -2,186 -1,076 -2,495 -2,250 -1,637 -810 -1,937 8.37%
NP 3,538 1,080 981 2,401 1,657 606 545 246.81%
-
NP to SH 3,538 1,080 981 2,401 1,657 606 545 246.81%
-
Tax Rate 38.19% 49.91% 71.78% 48.38% 49.70% 57.20% 78.04% -
Total Cost 54,753 24,275 87,971 64,860 41,527 18,967 83,306 -24.34%
-
Net Worth 83,247 81,163 78,497 81,969 80,610 79,098 68,637 13.68%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 2,573 - - - - -
Div Payout % - - 262.35% - - - - -
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 83,247 81,163 78,497 81,969 80,610 79,098 68,637 13.68%
NOSH 65,036 65,454 64,342 64,543 63,976 31,894 20,488 115.53%
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 6.07% 4.26% 1.10% 3.57% 3.84% 3.10% 0.65% -
ROE 4.25% 1.33% 1.25% 2.93% 2.06% 0.77% 0.79% -
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 89.63 38.74 138.25 104.21 67.50 61.37 409.25 -63.56%
EPS 5.44 1.65 1.52 3.72 2.59 1.90 2.66 60.90%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.22 1.27 1.26 2.48 3.35 -47.25%
Adjusted Per Share Value based on latest NOSH - 64,782
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 19.41 8.44 29.62 22.40 14.38 6.52 27.92 -21.47%
EPS 1.18 0.36 0.33 0.80 0.55 0.20 0.18 249.07%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2703 0.2614 0.273 0.2684 0.2634 0.2286 13.67%
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 - - - -
Price 2.38 2.30 1.96 1.94 0.00 0.00 0.00 -
P/RPS 2.66 5.94 1.42 1.86 0.00 0.00 0.00 -
P/EPS 43.75 139.39 128.55 52.15 0.00 0.00 0.00 -
EY 2.29 0.72 0.78 1.92 0.00 0.00 0.00 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.85 1.61 1.53 0.00 0.00 0.00 -
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 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 -
Price 2.20 2.18 2.30 1.87 0.00 0.00 0.00 -
P/RPS 2.45 5.63 1.66 1.79 0.00 0.00 0.00 -
P/EPS 40.44 132.12 150.85 50.27 0.00 0.00 0.00 -
EY 2.47 0.76 0.66 1.99 0.00 0.00 0.00 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.89 1.47 0.00 0.00 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