[TONGHER] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.36%
YoY- 1188.93%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 190,468 218,716 200,680 117,864 83,184 112,520 76,548 16.39%
PBT 29,044 55,888 61,396 21,852 1,708 4,288 10,540 18.39%
Tax -8,344 -15,300 -17,360 -6,024 -480 -1,228 -3,020 18.44%
NP 20,700 40,588 44,036 15,828 1,228 3,060 7,520 18.37%
-
NP to SH 20,700 40,588 44,036 15,828 1,228 3,060 7,520 18.37%
-
Tax Rate 28.73% 27.38% 28.28% 27.57% 28.10% 28.64% 28.65% -
Total Cost 169,768 178,128 156,644 102,036 81,956 109,460 69,028 16.17%
-
Net Worth 193,109 180,972 153,061 130,027 117,144 116,009 108,464 10.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 193,109 180,972 153,061 130,027 117,144 116,009 108,464 10.08%
NOSH 84,697 83,014 81,851 80,263 80,789 79,687 80,000 0.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.87% 18.56% 21.94% 13.43% 1.48% 2.72% 9.82% -
ROE 10.72% 22.43% 28.77% 12.17% 1.05% 2.64% 6.93% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 224.88 263.47 245.18 146.85 102.96 141.20 95.69 15.29%
EPS 24.44 48.96 53.80 19.72 1.52 3.84 9.40 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.18 1.87 1.62 1.45 1.4558 1.3558 9.04%
Adjusted Per Share Value based on latest NOSH - 80,263
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 120.99 138.93 127.47 74.87 52.84 71.47 48.62 16.40%
EPS 13.15 25.78 27.97 10.05 0.78 1.94 4.78 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2266 1.1495 0.9723 0.8259 0.7441 0.7369 0.689 10.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.82 3.78 2.67 1.59 1.71 1.42 2.68 -
P/RPS 1.25 1.43 1.09 1.08 1.66 1.01 2.80 -12.57%
P/EPS 11.54 7.73 4.96 8.06 112.50 36.98 28.51 -13.98%
EY 8.67 12.93 20.15 12.40 0.89 2.70 3.51 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.73 1.43 0.98 1.18 0.98 1.98 -7.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 28/05/01 26/05/00 -
Price 2.68 3.66 2.65 1.66 1.52 1.53 2.18 -
P/RPS 1.19 1.39 1.08 1.13 1.48 1.08 2.28 -10.26%
P/EPS 10.97 7.49 4.93 8.42 100.00 39.84 23.19 -11.72%
EY 9.12 13.36 20.30 11.88 1.00 2.51 4.31 13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.68 1.42 1.02 1.05 1.05 1.61 -5.04%

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