[BESHOM] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -29.12%
YoY- 55.53%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 32,936 25,355 21,691 24,078 23,611 19,573 21,183 34.10%
PBT 3,568 2,156 -1,175 1,358 1,878 1,416 -110 -
Tax -1,110 -1,076 -245 -613 -827 -810 110 -
NP 2,458 1,080 -1,420 745 1,051 606 0 -
-
NP to SH 2,458 1,080 -1,420 745 1,051 606 -649 -
-
Tax Rate 31.11% 49.91% - 45.14% 44.04% 57.20% - -
Total Cost 30,478 24,275 23,111 23,333 22,560 18,967 21,183 27.36%
-
Net Worth 83,233 81,163 78,745 82,273 80,747 79,098 68,802 13.49%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 2,581 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 83,233 81,163 78,745 82,273 80,747 79,098 68,802 13.49%
NOSH 65,026 65,454 64,545 64,782 64,085 31,894 20,537 115.17%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 7.46% 4.26% -6.55% 3.09% 4.45% 3.10% 0.00% -
ROE 2.95% 1.33% -1.80% 0.91% 1.30% 0.77% -0.94% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 50.65 38.74 33.61 37.17 36.84 61.37 103.14 -37.67%
EPS 3.78 1.65 -2.20 1.15 1.64 1.90 -3.16 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.22 1.27 1.26 2.48 3.35 -47.25%
Adjusted Per Share Value based on latest NOSH - 64,782
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 10.97 8.44 7.22 8.02 7.86 6.52 7.05 34.17%
EPS 0.82 0.36 -0.47 0.25 0.35 0.20 -0.22 -
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2703 0.2622 0.274 0.2689 0.2634 0.2291 13.50%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 - - - -
Price 2.38 2.30 1.96 1.94 0.00 0.00 0.00 -
P/RPS 4.70 5.94 5.83 5.22 0.00 0.00 0.00 -
P/EPS 62.96 139.39 -89.09 168.70 0.00 0.00 0.00 -
EY 1.59 0.72 -1.12 0.59 0.00 0.00 0.00 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.85 1.61 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 -
Price 2.20 2.18 2.30 1.87 0.00 0.00 0.00 -
P/RPS 4.34 5.63 6.84 5.03 0.00 0.00 0.00 -
P/EPS 58.20 132.12 -104.55 162.61 0.00 0.00 0.00 -
EY 1.72 0.76 -0.96 0.61 0.00 0.00 0.00 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.89 1.47 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