[CHUAN] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1684.03%
YoY- -1525.0%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 117,115 85,596 114,605 112,419 110,526 96,844 103,999 8.21%
PBT 2,365 3,541 2,904 -5,172 -530 1,413 1,468 37.30%
Tax -419 -140 -847 3,287 649 -609 -1,200 -50.31%
NP 1,946 3,401 2,057 -1,885 119 804 268 273.62%
-
NP to SH 1,946 3,401 2,057 -1,885 119 804 268 273.62%
-
Tax Rate 17.72% 3.95% 29.17% - - 43.10% 81.74% -
Total Cost 115,169 82,195 112,548 114,304 110,407 96,040 103,731 7.20%
-
Net Worth 84,901 85,231 82,691 81,693 80,523 82,848 83,698 0.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 103 - - -
Div Payout % - - - - 86.67% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 84,901 85,231 82,691 81,693 80,523 82,848 83,698 0.95%
NOSH 42,030 41,374 41,140 40,846 39,666 40,812 41,230 1.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.66% 3.97% 1.79% -1.68% 0.11% 0.83% 0.26% -
ROE 2.29% 3.99% 2.49% -2.31% 0.15% 0.97% 0.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 278.64 206.88 278.57 275.22 278.64 237.29 252.24 6.84%
EPS 4.63 8.22 5.00 -4.60 0.30 1.97 0.65 268.88%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 2.02 2.06 2.01 2.00 2.03 2.03 2.03 -0.32%
Adjusted Per Share Value based on latest NOSH - 40,846
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.43 50.75 67.95 66.65 65.53 57.42 61.66 8.21%
EPS 1.15 2.02 1.22 -1.12 0.07 0.48 0.16 271.10%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.5034 0.5053 0.4903 0.4843 0.4774 0.4912 0.4962 0.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.54 0.65 0.61 0.63 0.60 0.56 -
P/RPS 0.19 0.26 0.23 0.22 0.23 0.25 0.22 -9.28%
P/EPS 11.23 6.57 13.00 -13.22 210.00 30.46 86.15 -74.19%
EY 8.90 15.22 7.69 -7.57 0.48 3.28 1.16 287.56%
DY 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
P/NAPS 0.26 0.26 0.32 0.31 0.31 0.30 0.28 -4.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 29/08/03 29/05/03 -
Price 0.56 0.52 0.52 0.66 0.70 0.70 0.55 -
P/RPS 0.20 0.25 0.19 0.24 0.25 0.29 0.22 -6.14%
P/EPS 12.10 6.33 10.40 -14.30 233.33 35.53 84.62 -72.55%
EY 8.27 15.81 9.62 -6.99 0.43 2.81 1.18 264.92%
DY 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 0.28 0.25 0.26 0.33 0.34 0.34 0.27 2.44%

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