[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -25.56%
YoY- 410.68%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,109,088 4,011,700 4,407,328 4,616,604 3,522,716 4,106,316 2,898,880 -0.07%
PBT 117,824 391,668 334,440 361,080 116,840 343,668 30,944 -1.42%
Tax -46,388 -25,476 -237,456 -229,984 -116,840 -247,976 -30,944 -0.43%
NP 71,436 366,192 96,984 131,096 0 95,692 0 -100.00%
-
NP to SH 37,268 222,940 96,984 131,096 -42,196 95,692 -16,280 -
-
Tax Rate 39.37% 6.50% 71.00% 63.69% 100.00% 72.16% 100.00% -
Total Cost 3,037,652 3,645,508 4,310,344 4,485,508 3,522,716 4,010,624 2,898,880 -0.05%
-
Net Worth 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 526,490 0 -100.00%
Dividend
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 526,490 0 -100.00%
NOSH 1,001,827 985,232 965,976 933,978 909,396 263,245 264,235 -1.42%
Ratio Analysis
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.30% 9.13% 2.20% 2.84% 0.00% 2.33% 0.00% -
ROE 1.49% 11.31% 4.17% 7.02% -1.98% 18.18% 0.00% -
Per Share
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 310.34 407.18 456.26 494.29 387.37 1,559.88 1,097.08 1.36%
EPS 3.72 22.60 10.04 14.04 -4.64 22.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.00 2.41 2.00 2.34 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 933,978
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 160.82 207.51 227.98 238.80 182.22 212.41 149.95 -0.07%
EPS 1.93 11.53 5.02 6.78 -2.18 4.95 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2955 1.0193 1.2042 0.9662 1.1007 0.2723 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/06 30/06/05 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.43 1.47 2.54 2.32 0.94 2.79 0.00 -
P/RPS 0.46 0.36 0.56 0.47 0.24 0.18 0.00 -100.00%
P/EPS 38.44 6.50 25.30 16.53 -20.26 7.68 0.00 -100.00%
EY 2.60 15.39 3.95 6.05 -4.94 13.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.74 1.05 1.16 0.40 1.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/06 29/08/05 29/08/03 29/08/02 29/08/01 29/08/00 - -
Price 1.54 1.61 2.64 2.34 1.48 2.50 0.00 -
P/RPS 0.50 0.40 0.58 0.47 0.38 0.16 0.00 -100.00%
P/EPS 41.40 7.12 26.29 16.67 -31.90 6.88 0.00 -100.00%
EY 2.42 14.05 3.80 6.00 -3.14 14.54 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.10 1.17 0.63 1.25 0.00 -100.00%

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