[CHINWEL] QoQ Quarter Result on 28-Feb-2001 [#3]

Announcement Date
27-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- -2.38%
YoY- -10.16%
View:
Show?
Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 43,040 39,530 43,672 36,766 49,701 44,871 46,664 -5.24%
PBT 4,498 3,330 3,386 5,941 5,306 4,894 7,046 -25.83%
Tax -918 -507 -1,112 -1,308 -560 -620 -1,091 -10.86%
NP 3,580 2,823 2,274 4,633 4,746 4,274 5,955 -28.74%
-
NP to SH 3,580 2,823 2,274 4,633 4,746 4,274 5,955 -28.74%
-
Tax Rate 20.41% 15.23% 32.84% 22.02% 10.55% 12.67% 15.48% -
Total Cost 39,460 36,707 41,398 32,133 44,955 40,597 40,709 -2.05%
-
Net Worth 148,417 144,746 142,012 144,837 140,488 134,968 130,434 8.98%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div - - 4,494 - - - 4,497 -
Div Payout % - - 197.63% - - - 75.53% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 148,417 144,746 142,012 144,837 140,488 134,968 130,434 8.98%
NOSH 89,949 89,904 89,881 89,961 90,056 89,978 89,954 -0.00%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 8.32% 7.14% 5.21% 12.60% 9.55% 9.53% 12.76% -
ROE 2.41% 1.95% 1.60% 3.20% 3.38% 3.17% 4.57% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 47.85 43.97 48.59 40.87 55.19 49.87 51.88 -5.24%
EPS 3.98 3.14 2.53 5.15 5.27 4.75 6.62 -28.74%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.65 1.61 1.58 1.61 1.56 1.50 1.45 8.98%
Adjusted Per Share Value based on latest NOSH - 89,961
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 14.37 13.20 14.58 12.27 16.59 14.98 15.58 -5.24%
EPS 1.20 0.94 0.76 1.55 1.58 1.43 1.99 -28.60%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.4955 0.4832 0.4741 0.4835 0.469 0.4506 0.4355 8.97%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 0.73 0.75 0.68 0.80 1.08 1.48 1.51 -
P/RPS 1.53 1.71 1.40 1.96 1.96 2.97 2.91 -34.83%
P/EPS 18.34 23.89 26.88 15.53 20.49 31.16 22.81 -13.52%
EY 5.45 4.19 3.72 6.44 4.88 3.21 4.38 15.67%
DY 0.00 0.00 7.35 0.00 0.00 0.00 3.31 -
P/NAPS 0.44 0.47 0.43 0.50 0.69 0.99 1.04 -43.61%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 25/01/02 19/10/01 30/07/01 27/04/01 18/01/01 20/10/00 24/07/00 -
Price 0.74 0.64 0.81 0.67 0.81 1.16 1.37 -
P/RPS 1.55 1.46 1.67 1.64 1.47 2.33 2.64 -29.86%
P/EPS 18.59 20.38 32.02 13.01 15.37 24.42 20.69 -6.88%
EY 5.38 4.91 3.12 7.69 6.51 4.09 4.83 7.44%
DY 0.00 0.00 6.17 0.00 0.00 0.00 3.65 -
P/NAPS 0.45 0.40 0.51 0.42 0.52 0.77 0.94 -38.77%

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