[CHINWEL] YoY Annualized Quarter Result on 31-Aug-2002 [#1]

Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 49.42%
YoY- 91.32%
View:
Show?
Annualized Quarter Result
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 0 340,512 216,192 203,008 158,120 179,484 158,548 -
PBT 0 61,276 32,680 25,444 13,320 19,576 19,528 -
Tax 0 -13,600 -4,920 -3,840 -2,028 -2,480 -4,800 -
NP 0 47,676 27,760 21,604 11,292 17,096 14,728 -
-
NP to SH 0 47,676 27,760 21,604 11,292 17,096 14,728 -
-
Tax Rate - 22.19% 15.06% 15.09% 15.23% 12.67% 24.58% -
Total Cost 0 292,836 188,432 181,404 146,828 162,388 143,820 -
-
Net Worth 0 224,835 202,024 163,583 144,746 134,968 120,632 -
Dividend
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 0 224,835 202,024 163,583 144,746 134,968 120,632 -
NOSH 270,886 270,886 104,675 91,387 89,904 89,978 90,024 -1.15%
Ratio Analysis
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 0.00% 14.00% 12.84% 10.64% 7.14% 9.53% 9.29% -
ROE 0.00% 21.20% 13.74% 13.21% 7.80% 12.67% 12.21% -
Per Share
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 0.00 125.70 206.54 222.14 175.88 199.47 176.12 -
EPS 0.00 17.60 26.52 23.64 12.56 19.00 16.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.83 1.93 1.79 1.61 1.50 1.34 -
Adjusted Per Share Value based on latest NOSH - 91,387
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 0.00 113.68 72.18 67.77 52.79 59.92 52.93 -
EPS 0.00 15.92 9.27 7.21 3.77 5.71 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7506 0.6745 0.5461 0.4832 0.4506 0.4027 -
Price Multiplier on Financial Quarter End Date
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 30/09/04 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 1.58 1.47 0.99 0.91 0.75 1.48 0.00 -
P/RPS 0.00 1.17 0.48 0.41 0.43 0.74 0.00 -
P/EPS 0.00 8.35 3.73 3.85 5.97 7.79 0.00 -
EY 0.00 11.97 26.79 25.98 16.75 12.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.77 0.51 0.51 0.47 0.99 0.00 -
Price Multiplier on Announcement Date
30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date - 22/10/04 23/10/03 24/10/02 19/10/01 20/10/00 27/10/99 -
Price 0.00 1.60 1.80 0.80 0.64 1.16 0.00 -
P/RPS 0.00 1.27 0.87 0.36 0.36 0.58 0.00 -
P/EPS 0.00 9.09 6.79 3.38 5.10 6.11 0.00 -
EY 0.00 11.00 14.73 29.55 19.63 16.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.93 0.93 0.45 0.40 0.77 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