[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 11.19%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 88,952 67,261 43,184 19,573 83,851 62,669 41,411 66.71%
PBT 3,476 4,651 3,294 1,416 2,482 2,593 1,631 65.83%
Tax -2,495 -2,250 -1,637 -810 -1,937 -1,398 -915 95.53%
NP 981 2,401 1,657 606 545 1,195 716 23.43%
-
NP to SH 981 2,401 1,657 606 545 1,195 716 23.43%
-
Tax Rate 71.78% 48.38% 49.70% 57.20% 78.04% 53.91% 56.10% -
Total Cost 87,971 64,860 41,527 18,967 83,306 61,474 40,695 67.42%
-
Net Worth 78,497 81,969 80,610 79,098 68,637 69,691 69,343 8.64%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 2,573 - - - - - - -
Div Payout % 262.35% - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 78,497 81,969 80,610 79,098 68,637 69,691 69,343 8.64%
NOSH 64,342 64,543 63,976 31,894 20,488 20,497 20,515 114.71%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 1.10% 3.57% 3.84% 3.10% 0.65% 1.91% 1.73% -
ROE 1.25% 2.93% 2.06% 0.77% 0.79% 1.71% 1.03% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 138.25 104.21 67.50 61.37 409.25 305.74 201.85 -22.35%
EPS 1.52 3.72 2.59 1.90 2.66 5.83 3.49 -42.63%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.27 1.26 2.48 3.35 3.40 3.38 -49.39%
Adjusted Per Share Value based on latest NOSH - 31,894
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 29.62 22.40 14.38 6.52 27.92 20.87 13.79 66.70%
EPS 0.33 0.80 0.55 0.20 0.18 0.40 0.24 23.72%
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.273 0.2684 0.2634 0.2286 0.2321 0.2309 8.64%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 - - - - - -
Price 1.96 1.94 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.86 0.00 0.00 0.00 0.00 0.00 -
P/EPS 128.55 52.15 0.00 0.00 0.00 0.00 0.00 -
EY 0.78 1.92 0.00 0.00 0.00 0.00 0.00 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.53 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 29/03/02 27/12/01 -
Price 2.30 1.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.66 1.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 150.85 50.27 0.00 0.00 0.00 0.00 0.00 -
EY 0.66 1.99 0.00 0.00 0.00 0.00 0.00 -
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.47 0.00 0.00 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