[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2002 [#2]

Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 130.77%
YoY- 12.97%
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 78,415 303,617 228,649 143,261 68,229 292,899 210,527 -48.13%
PBT 3,757 14,782 13,212 7,784 2,971 11,650 10,655 -49.99%
Tax -1,503 -6,533 -4,986 -3,247 -1,005 -5,719 -3,140 -38.72%
NP 2,254 8,249 8,226 4,537 1,966 5,931 7,515 -55.09%
-
NP to SH 2,254 8,249 8,226 4,537 1,966 5,931 7,515 -55.09%
-
Tax Rate 40.01% 44.20% 37.74% 41.71% 33.83% 49.09% 29.47% -
Total Cost 76,161 295,368 220,423 138,724 66,263 286,968 203,012 -47.89%
-
Net Worth 66,318 63,909 64,311 60,630 57,799 55,768 59,028 8.04%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 20 - - - - - -
Div Payout % - 0.25% - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 66,318 63,909 64,311 60,630 57,799 55,768 59,028 8.04%
NOSH 40,685 40,706 40,703 40,691 40,703 40,706 40,709 -0.03%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 2.87% 2.72% 3.60% 3.17% 2.88% 2.02% 3.57% -
ROE 3.40% 12.91% 12.79% 7.48% 3.40% 10.64% 12.73% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 192.73 745.86 561.74 352.06 167.62 719.53 517.14 -48.11%
EPS 5.54 20.27 20.21 11.15 4.83 14.57 18.46 -55.07%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.57 1.58 1.49 1.42 1.37 1.45 8.09%
Adjusted Per Share Value based on latest NOSH - 40,682
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 128.55 497.73 374.83 234.85 111.85 480.16 345.13 -48.13%
EPS 3.70 13.52 13.49 7.44 3.22 9.72 12.32 -55.05%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0872 1.0477 1.0543 0.9939 0.9475 0.9142 0.9677 8.04%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.56 2.04 2.07 2.15 2.54 2.66 2.40 -
P/RPS 1.33 0.27 0.37 0.61 1.52 0.37 0.46 102.56%
P/EPS 46.21 10.07 10.24 19.28 52.59 18.26 13.00 132.37%
EY 2.16 9.93 9.76 5.19 1.90 5.48 7.69 -57.01%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.30 1.31 1.44 1.79 1.94 1.66 -3.63%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 30/07/03 28/04/03 27/01/03 30/10/02 30/07/02 29/04/02 -
Price 2.78 2.50 1.80 2.07 2.19 2.66 3.28 -
P/RPS 1.44 0.34 0.32 0.59 1.31 0.37 0.63 73.25%
P/EPS 50.18 12.34 8.91 18.57 45.34 18.26 17.77 99.40%
EY 1.99 8.11 11.23 5.39 2.21 5.48 5.63 -49.91%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.59 1.14 1.39 1.54 1.94 2.26 -16.92%

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