[HWANG] YoY Cumulative Quarter Result on 31-Oct-2002 [#1]

Announcement Date
11-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -167.92%
YoY- -127.23%
View:
Show?
Cumulative Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 27,433 34,603 58,501 16,097 15,617 20,411 33,169 0.20%
PBT 6,273 12,414 20,329 -1,694 310 6,206 19,870 1.23%
Tax -3,092 -4,894 -7,721 -751 -310 -2,479 -5,519 0.61%
NP 3,181 7,520 12,608 -2,445 0 3,727 14,351 1.61%
-
NP to SH 2,627 7,520 12,608 -2,445 -1,076 3,727 14,351 1.82%
-
Tax Rate 49.29% 39.42% 37.98% - 100.00% 39.95% 27.78% -
Total Cost 24,252 27,083 45,893 18,542 15,617 16,684 18,818 -0.26%
-
Net Worth 533,202 517,986 468,522 434,377 420,152 538,344 477,515 -0.11%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 533,202 517,986 468,522 434,377 420,152 538,344 477,515 -0.11%
NOSH 260,099 262,937 263,215 260,106 256,190 258,819 255,355 -0.01%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 11.60% 21.73% 21.55% -15.19% 0.00% 18.26% 43.27% -
ROE 0.49% 1.45% 2.69% -0.56% -0.26% 0.69% 3.01% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 10.55 13.16 22.23 6.19 6.10 7.89 12.99 0.22%
EPS 1.01 2.86 4.79 -0.94 -0.42 1.44 5.62 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.97 1.78 1.67 1.64 2.08 1.87 -0.09%
Adjusted Per Share Value based on latest NOSH - 260,106
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 10.75 13.55 22.92 6.31 6.12 8.00 12.99 0.20%
EPS 1.03 2.95 4.94 -0.96 -0.42 1.46 5.62 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0887 2.0291 1.8353 1.7016 1.6458 2.1088 1.8705 -0.11%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.25 1.60 2.13 1.46 1.68 2.87 0.00 -
P/RPS 11.85 12.16 9.58 23.59 27.56 36.39 0.00 -100.00%
P/EPS 123.76 55.94 44.47 -155.32 -400.00 199.31 0.00 -100.00%
EY 0.81 1.79 2.25 -0.64 -0.25 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 1.20 0.87 1.02 1.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 08/12/05 29/11/04 21/11/03 11/12/02 30/11/01 30/11/00 06/12/99 -
Price 1.28 1.61 1.95 1.47 1.81 2.89 0.00 -
P/RPS 12.14 12.23 8.77 23.75 29.69 36.65 0.00 -100.00%
P/EPS 126.73 56.29 40.71 -156.38 -430.95 200.69 0.00 -100.00%
EY 0.79 1.78 2.46 -0.64 -0.23 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 1.10 0.88 1.10 1.39 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