[CHINWEL] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Revenue 115,528 88,744 89,128 0 85,128 54,048 50,752 17.55%
PBT 5,387 6,492 13,531 0 15,319 8,170 6,361 -3.21%
Tax -2,864 -2,134 -3,600 0 -3,400 -1,230 -960 23.98%
NP 2,523 4,358 9,931 0 11,919 6,940 5,401 -13.90%
-
NP to SH 4,587 4,689 9,931 0 11,919 6,940 5,401 -3.16%
-
Tax Rate 53.17% 32.87% 26.61% - 22.19% 15.06% 15.09% -
Total Cost 113,005 84,386 79,197 0 73,209 47,108 45,351 19.66%
-
Net Worth 253,923 250,806 248,844 0 224,835 202,024 163,583 9.03%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 253,923 250,806 248,844 0 224,835 202,024 163,583 9.03%
NOSH 273,035 272,616 271,338 270,886 270,886 104,675 91,387 24.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.18% 4.91% 11.14% 0.00% 14.00% 12.84% 10.64% -
ROE 1.81% 1.87% 3.99% 0.00% 5.30% 3.44% 3.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
RPS 42.31 32.55 32.85 0.00 31.43 51.63 55.53 -5.20%
EPS 1.68 1.72 3.66 0.00 4.40 6.63 5.91 -21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.9171 0.00 0.83 1.93 1.79 -12.08%
Adjusted Per Share Value based on latest NOSH - 270,886
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
RPS 38.57 29.63 29.76 0.00 28.42 18.04 16.94 17.56%
EPS 1.53 1.57 3.32 0.00 3.98 2.32 1.80 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8477 0.8373 0.8308 0.00 0.7506 0.6745 0.5461 9.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/08/04 29/08/03 30/08/02 -
Price 1.04 1.26 0.88 1.58 1.47 0.99 0.91 -
P/RPS 2.46 3.87 2.68 0.00 4.68 1.92 1.64 8.30%
P/EPS 61.90 73.26 24.04 0.00 33.41 14.93 15.40 31.46%
EY 1.62 1.37 4.16 0.00 2.99 6.70 6.49 -23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.37 0.96 0.00 1.77 0.51 0.51 16.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Date 22/11/07 21/11/06 28/11/05 - 22/10/04 23/10/03 24/10/02 -
Price 1.17 1.27 0.90 0.00 1.60 1.80 0.80 -
P/RPS 2.77 3.90 2.74 0.00 5.09 3.49 1.44 13.72%
P/EPS 69.64 73.84 24.59 0.00 36.36 27.15 13.54 37.99%
EY 1.44 1.35 4.07 0.00 2.75 3.68 7.39 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 0.98 0.00 1.93 0.93 0.45 22.44%

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