[HUATLAI] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 21,089 17,629 15,295 15,903 0 0 0 -
PBT 1,002 1,442 1,636 2,012 0 0 0 -
Tax 158 -13 -63 -150 0 0 0 -
NP 1,160 1,429 1,573 1,862 0 0 0 -
-
NP to SH 1,160 1,429 1,573 1,862 0 0 0 -
-
Tax Rate -15.77% 0.90% 3.85% 7.46% - - - -
Total Cost 19,929 16,200 13,722 14,041 0 0 0 -
-
Net Worth 71,499 62,911 59,782 60,228 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 71,499 62,911 59,782 60,228 0 0 0 -
NOSH 50,000 44,937 42,398 42,414 0 0 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.50% 8.11% 10.28% 11.71% 0.00% 0.00% 0.00% -
ROE 1.62% 2.27% 2.63% 3.09% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.18 39.23 36.07 37.49 0.00 0.00 0.00 -
EPS 2.32 3.18 3.71 4.39 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 1.41 1.42 1.38 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,414
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 27.03 22.60 19.60 20.38 0.00 0.00 0.00 -
EPS 1.49 1.83 2.02 2.39 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9164 0.8064 0.7663 0.772 1.38 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 - - - - - -
Price 1.08 1.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.56 2.85 0.00 0.00 0.00 0.00 0.00 -
P/EPS 46.55 35.22 0.00 0.00 0.00 0.00 0.00 -
EY 2.15 2.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 26/08/02 28/06/02 - - - -
Price 1.12 1.20 1.28 0.00 0.00 0.00 0.00 -
P/RPS 2.66 3.06 3.55 0.00 0.00 0.00 0.00 -
P/EPS 48.28 37.74 34.50 0.00 0.00 0.00 0.00 -
EY 2.07 2.65 2.90 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 0.91 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