[CHINWEL] QoQ Quarter Result on 31-Dec-2004 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Revenue 71,400 0 58,740 0 62,273 0 85,128 -20.95%
PBT 8,682 0 7,951 0 13,366 0 15,319 -53.19%
Tax -2,375 0 -2,400 0 -2,700 0 -3,400 -38.10%
NP 6,307 0 5,551 0 10,666 0 11,919 -57.29%
-
NP to SH 6,307 0 5,551 0 10,666 0 11,919 -57.29%
-
Tax Rate 27.36% - 30.18% - 20.20% - 22.19% -
Total Cost 65,093 0 53,189 0 51,607 0 73,209 -14.53%
-
Net Worth 239,368 0 233,196 0 234,381 0 224,835 8.73%
Dividend
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Div 8,120 - - - - - - -
Div Payout % 128.76% - - - - - - -
Equity
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Net Worth 239,368 0 233,196 0 234,381 0 224,835 8.73%
NOSH 270,686 270,780 270,780 270,710 270,710 270,886 270,886 -0.09%
Ratio Analysis
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
NP Margin 8.83% 0.00% 9.45% 0.00% 17.13% 0.00% 14.00% -
ROE 2.63% 0.00% 2.38% 0.00% 4.55% 0.00% 5.30% -
Per Share
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
RPS 26.38 0.00 21.69 0.00 23.00 0.00 31.43 -20.87%
EPS 2.33 0.00 2.05 0.00 3.94 0.00 4.40 -57.25%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.00 0.8612 0.00 0.8658 0.00 0.83 8.84%
Adjusted Per Share Value based on latest NOSH - 270,710
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
RPS 23.84 0.00 19.61 0.00 20.79 0.00 28.42 -20.93%
EPS 2.11 0.00 1.85 0.00 3.56 0.00 3.98 -57.19%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7991 0.00 0.7785 0.00 0.7825 0.00 0.7506 8.73%
Price Multiplier on Financial Quarter End Date
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Date 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 -
Price 1.08 1.52 1.51 1.64 1.60 1.58 1.47 -
P/RPS 4.09 0.00 6.96 0.00 6.96 0.00 4.68 -16.48%
P/EPS 46.35 0.00 73.66 0.00 40.61 0.00 33.41 54.91%
EY 2.16 0.00 1.36 0.00 2.46 0.00 2.99 -35.25%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.75 0.00 1.85 0.00 1.77 -39.19%
Price Multiplier on Announcement Date
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Date 25/07/05 - 20/04/05 - 19/01/05 - 22/10/04 -
Price 0.94 0.00 1.39 0.00 1.62 0.00 1.60 -
P/RPS 3.56 0.00 6.41 0.00 7.04 0.00 5.09 -37.99%
P/EPS 40.34 0.00 67.80 0.00 41.12 0.00 36.36 14.89%
EY 2.48 0.00 1.47 0.00 2.43 0.00 2.75 -12.90%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.61 0.00 1.87 0.00 1.93 -55.12%

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