[HWANG] YoY Cumulative Quarter Result on 31-Oct-2004 [#1]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -83.25%
YoY- -40.36%
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 84,403 43,822 27,433 34,603 58,501 16,097 15,617 32.45%
PBT 24,618 10,453 6,273 12,414 20,329 -1,694 310 107.25%
Tax -5,241 -2,934 -3,092 -4,894 -7,721 -751 -310 60.17%
NP 19,377 7,519 3,181 7,520 12,608 -2,445 0 -
-
NP to SH 18,466 7,059 2,627 7,520 12,608 -2,445 -1,076 -
-
Tax Rate 21.29% 28.07% 49.29% 39.42% 37.98% - 100.00% -
Total Cost 65,026 36,303 24,252 27,083 45,893 18,542 15,617 26.82%
-
Net Worth 754,963 507,039 533,202 517,986 468,522 434,377 420,152 10.25%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 754,963 507,039 533,202 517,986 468,522 434,377 420,152 10.25%
NOSH 255,055 253,519 260,099 262,937 263,215 260,106 256,190 -0.07%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 22.96% 17.16% 11.60% 21.73% 21.55% -15.19% 0.00% -
ROE 2.45% 1.39% 0.49% 1.45% 2.69% -0.56% -0.26% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 33.09 17.29 10.55 13.16 22.23 6.19 6.10 32.53%
EPS 7.24 2.78 1.01 2.86 4.79 -0.94 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.00 2.05 1.97 1.78 1.67 1.64 10.33%
Adjusted Per Share Value based on latest NOSH - 262,937
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 33.06 17.17 10.75 13.55 22.92 6.31 6.12 32.44%
EPS 7.23 2.77 1.03 2.95 4.94 -0.96 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9574 1.9862 2.0887 2.0291 1.8353 1.7016 1.6458 10.25%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.41 1.74 1.25 1.60 2.13 1.46 1.68 -
P/RPS 7.28 10.07 11.85 12.16 9.58 23.59 27.56 -19.89%
P/EPS 33.29 62.49 123.76 55.94 44.47 -155.32 -400.00 -
EY 3.00 1.60 0.81 1.79 2.25 -0.64 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.61 0.81 1.20 0.87 1.02 -3.76%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 07/12/07 30/11/06 08/12/05 29/11/04 21/11/03 11/12/02 30/11/01 -
Price 2.29 2.02 1.28 1.61 1.95 1.47 1.81 -
P/RPS 6.92 11.69 12.14 12.23 8.77 23.75 29.69 -21.54%
P/EPS 31.63 72.55 126.73 56.29 40.71 -156.38 -430.95 -
EY 3.16 1.38 0.79 1.78 2.46 -0.64 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.01 0.62 0.82 1.10 0.88 1.10 -5.76%

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