[POHUAT] YoY Annualized Quarter Result on 31-Jul-2003 [#3]

Announcement Date
15-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 1.35%
YoY- 4.46%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 360,098 325,766 299,497 187,452 150,046 122,034 118,381 20.36%
PBT 5,750 -5,292 8,326 11,246 10,238 5,320 11,918 -11.43%
Tax -2,761 -2,540 -2,557 -2,557 -1,920 -786 -1,982 5.67%
NP 2,989 -7,832 5,769 8,689 8,318 4,533 9,936 -18.13%
-
NP to SH 2,349 -8,390 5,769 8,689 8,318 4,533 9,936 -21.35%
-
Tax Rate 48.02% - 30.71% 22.74% 18.75% 14.77% 16.63% -
Total Cost 357,109 333,598 293,728 178,762 141,728 117,501 108,445 21.96%
-
Net Worth 103,696 96,009 99,920 90,603 82,818 77,293 73,139 5.98%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - 1,668 1,226 - - - -
Div Payout % - - 28.92% 14.11% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 103,696 96,009 99,920 90,603 82,818 77,293 73,139 5.98%
NOSH 87,227 87,281 86,887 45,991 46,010 46,008 45,999 11.24%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.83% -2.40% 1.93% 4.64% 5.54% 3.71% 8.39% -
ROE 2.27% -8.74% 5.77% 9.59% 10.04% 5.87% 13.58% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 412.83 373.24 344.70 407.58 326.12 265.25 257.35 8.19%
EPS 2.69 -9.61 6.64 18.89 18.08 9.85 21.60 -29.32%
DPS 0.00 0.00 1.92 2.67 0.00 0.00 0.00 -
NAPS 1.1888 1.10 1.15 1.97 1.80 1.68 1.59 -4.72%
Adjusted Per Share Value based on latest NOSH - 45,979
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 129.39 117.06 107.62 67.36 53.92 43.85 42.54 20.35%
EPS 0.84 -3.01 2.07 3.12 2.99 1.63 3.57 -21.41%
DPS 0.00 0.00 0.60 0.44 0.00 0.00 0.00 -
NAPS 0.3726 0.345 0.359 0.3256 0.2976 0.2777 0.2628 5.98%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 0.43 0.58 0.95 1.53 1.18 0.00 0.00 -
P/RPS 0.10 0.16 0.28 0.38 0.36 0.00 0.00 -
P/EPS 15.97 -6.03 14.31 8.10 6.53 0.00 0.00 -
EY 6.26 -16.57 6.99 12.35 15.32 0.00 0.00 -
DY 0.00 0.00 2.02 1.74 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.83 0.78 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 29/09/05 29/09/04 15/09/03 27/09/02 24/10/01 16/09/00 -
Price 0.42 0.60 0.80 1.19 1.12 0.00 0.00 -
P/RPS 0.10 0.16 0.23 0.29 0.34 0.00 0.00 -
P/EPS 15.59 -6.24 12.05 6.30 6.19 0.00 0.00 -
EY 6.41 -16.02 8.30 15.88 16.14 0.00 0.00 -
DY 0.00 0.00 2.40 2.24 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.70 0.60 0.62 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