[BESHOM] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 176.06%
YoY- 78.22%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 29,826 31,359 32,936 25,355 21,691 24,078 23,611 16.87%
PBT -1,306 1,964 3,568 2,156 -1,175 1,358 1,878 -
Tax 102 -413 -1,110 -1,076 -245 -613 -827 -
NP -1,204 1,551 2,458 1,080 -1,420 745 1,051 -
-
NP to SH -1,204 1,551 2,458 1,080 -1,420 745 1,051 -
-
Tax Rate - 21.03% 31.11% 49.91% - 45.14% 44.04% -
Total Cost 31,030 29,808 30,478 24,275 23,111 23,333 22,560 23.70%
-
Net Worth 80,303 82,073 83,233 81,163 78,745 82,273 80,747 -0.36%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 3,212 - - - 2,581 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 80,303 82,073 83,233 81,163 78,745 82,273 80,747 -0.36%
NOSH 64,242 64,624 65,026 65,454 64,545 64,782 64,085 0.16%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -4.04% 4.95% 7.46% 4.26% -6.55% 3.09% 4.45% -
ROE -1.50% 1.89% 2.95% 1.33% -1.80% 0.91% 1.30% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 46.43 48.52 50.65 38.74 33.61 37.17 36.84 16.69%
EPS -1.87 2.40 3.78 1.65 -2.20 1.15 1.64 -
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.25 1.27 1.28 1.24 1.22 1.27 1.26 -0.53%
Adjusted Per Share Value based on latest NOSH - 65,454
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.93 10.44 10.97 8.44 7.22 8.02 7.86 16.88%
EPS -0.40 0.52 0.82 0.36 -0.47 0.25 0.35 -
DPS 1.07 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.2674 0.2733 0.2772 0.2703 0.2622 0.274 0.2689 -0.37%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 - -
Price 2.00 2.20 2.38 2.30 1.96 1.94 0.00 -
P/RPS 4.31 4.53 4.70 5.94 5.83 5.22 0.00 -
P/EPS -106.71 91.67 62.96 139.39 -89.09 168.70 0.00 -
EY -0.94 1.09 1.59 0.72 -1.12 0.59 0.00 -
DY 2.50 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.60 1.73 1.86 1.85 1.61 1.53 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 29/03/04 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 -
Price 1.98 2.28 2.20 2.18 2.30 1.87 0.00 -
P/RPS 4.26 4.70 4.34 5.63 6.84 5.03 0.00 -
P/EPS -105.65 95.00 58.20 132.12 -104.55 162.61 0.00 -
EY -0.95 1.05 1.72 0.76 -0.96 0.61 0.00 -
DY 2.53 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.58 1.80 1.72 1.76 1.89 1.47 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