[POHUAT] YoY Cumulative Quarter Result on 31-Jan-2004 [#1]

Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -75.29%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 102,347 86,786 79,780 60,175 45,541 33,644 33,435 20.48%
PBT 5,118 975 1,676 1,579 2,467 1,960 3,025 9.15%
Tax -696 -529 -635 -556 -510 -712 -614 2.11%
NP 4,422 446 1,041 1,023 1,957 1,248 2,411 10.63%
-
NP to SH 4,470 271 1,041 1,023 1,957 1,248 2,411 10.83%
-
Tax Rate 13.60% 54.26% 37.89% 35.21% 20.67% 36.33% 20.30% -
Total Cost 97,925 86,340 78,739 59,152 43,584 32,396 31,024 21.10%
-
Net Worth 114,372 105,777 104,099 97,965 86,824 79,462 76,397 6.95%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 114,372 105,777 104,099 97,965 86,824 79,462 76,397 6.95%
NOSH 87,134 87,419 87,478 86,694 45,938 46,051 46,022 11.21%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 4.32% 0.51% 1.30% 1.70% 4.30% 3.71% 7.21% -
ROE 3.91% 0.26% 1.00% 1.04% 2.25% 1.57% 3.16% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 117.46 99.28 91.20 69.41 99.13 73.06 72.65 8.33%
EPS 5.13 0.31 1.19 1.18 4.26 2.71 5.24 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3126 1.21 1.19 1.13 1.89 1.7255 1.66 -3.83%
Adjusted Per Share Value based on latest NOSH - 86,694
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 36.78 31.18 28.67 21.62 16.36 12.09 12.01 20.49%
EPS 1.61 0.10 0.37 0.37 0.70 0.45 0.87 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.411 0.3801 0.3741 0.352 0.312 0.2855 0.2745 6.95%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 0.49 0.49 0.79 1.47 1.09 0.00 0.00 -
P/RPS 0.42 0.49 0.87 2.12 1.10 0.00 0.00 -
P/EPS 9.55 158.06 66.39 124.58 25.59 0.00 0.00 -
EY 10.47 0.63 1.51 0.80 3.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.66 1.30 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 27/03/06 30/03/05 30/03/04 28/03/03 21/03/02 29/03/01 -
Price 0.58 0.55 0.73 1.20 1.06 1.20 0.00 -
P/RPS 0.49 0.55 0.80 1.73 1.07 1.64 0.00 -
P/EPS 11.31 177.42 61.34 101.69 24.88 44.28 0.00 -
EY 8.84 0.56 1.63 0.98 4.02 2.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.61 1.06 0.56 0.70 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