[YSPSAH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 18,681 17,145 18,493 17,542 0 0 0 -
PBT 2,969 2,734 3,083 3,002 0 0 0 -
Tax -681 -702 -907 -3,003 0 0 0 -
NP 2,288 2,032 2,176 -1 0 0 0 -
-
NP to SH 2,288 2,032 2,176 2,439 0 0 0 -
-
Tax Rate 22.94% 25.68% 29.42% 100.03% - - - -
Total Cost 16,393 15,113 16,317 17,543 0 0 0 -
-
Net Worth 78,259 76,064 64,578 63,544 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 78,259 76,064 64,578 63,544 0 0 0 -
NOSH 54,346 54,331 46,795 46,724 0 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.25% 11.85% 11.77% -0.01% 0.00% 0.00% 0.00% -
ROE 2.92% 2.67% 3.37% 3.84% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.37 31.56 39.52 37.54 0.00 0.00 0.00 -
EPS 4.21 3.74 4.65 5.22 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.38 1.36 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 46,724
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.17 12.09 13.04 12.37 0.00 0.00 0.00 -
EPS 1.61 1.43 1.53 1.72 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5517 0.5362 0.4553 0.448 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 - - - - - -
Price 2.09 2.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.08 7.54 0.00 0.00 0.00 0.00 0.00 -
P/EPS 49.64 63.64 0.00 0.00 0.00 0.00 0.00 -
EY 2.01 1.57 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 1.45 1.70 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 13/05/04 26/02/04 07/01/04 - - - -
Price 2.02 2.27 2.35 0.00 0.00 0.00 0.00 -
P/RPS 5.88 7.19 5.95 0.00 0.00 0.00 0.00 -
P/EPS 47.98 60.70 50.54 0.00 0.00 0.00 0.00 -
EY 2.08 1.65 1.98 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 1.40 1.62 1.70 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