[THHEAVY] QoQ Quarter Result on 31-Oct-2004 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 45,309 38,911 9,811 0 0 0 0 -
PBT 7,918 3,087 407 0 0 0 0 -
Tax -2,386 -1,144 -36,814 0 0 0 0 -
NP 5,532 1,943 -36,407 0 0 0 0 -
-
NP to SH 5,532 1,943 407 0 0 0 0 -
-
Tax Rate 30.13% 37.06% 9,045.21% - - - - -
Total Cost 39,777 36,968 46,218 0 0 0 0 -
-
Net Worth 107,364 101,689 1,087 0 0 0 0 -
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 107,364 101,689 1,087 0 0 0 0 -
NOSH 181,973 181,588 1,977 0 0 0 0 -
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 12.21% 4.99% -371.08% 0.00% 0.00% 0.00% 0.00% -
ROE 5.15% 1.91% 37.42% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 24.90 21.43 496.09 0.00 0.00 0.00 0.00 -
EPS 3.04 1.07 -20.58 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.55 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 2.04 1.75 0.44 0.00 0.00 0.00 0.00 -
EPS 0.25 0.09 0.02 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0458 0.0005 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 - - - - -
Price 1.10 0.72 0.70 0.00 0.00 0.00 0.00 -
P/RPS 4.42 3.36 0.14 0.00 0.00 0.00 0.00 -
P/EPS 36.18 67.29 3.40 0.00 0.00 0.00 0.00 -
EY 2.76 1.49 29.40 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 1.86 1.29 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 30/06/05 01/04/05 - - - - -
Price 1.13 0.61 0.85 0.00 0.00 0.00 0.00 -
P/RPS 4.54 2.85 0.17 0.00 0.00 0.00 0.00 -
P/EPS 37.17 57.01 4.13 0.00 0.00 0.00 0.00 -
EY 2.69 1.75 24.21 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 1.92 1.09 1.55 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