[HIRO] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.35%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 27,730 40,227 41,122 27,090 25,895 29,379 21,818 4.07%
PBT 3,783 6,028 7,077 5,582 5,576 8,733 5,421 -5.81%
Tax -1,000 -1,542 -4,672 -2,767 -3,178 -5,371 -3,019 -16.81%
NP 2,783 4,486 2,405 2,815 2,398 3,362 2,402 2.48%
-
NP to SH 1,279 2,593 2,405 2,815 2,398 3,362 2,402 -9.96%
-
Tax Rate 26.43% 25.58% 66.02% 49.57% 56.99% 61.50% 55.69% -
Total Cost 24,947 35,741 38,717 24,275 23,497 26,017 19,416 4.26%
-
Net Worth 155,078 150,079 123,456 117,425 124,034 78,181 66,501 15.14%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 155,078 150,079 123,456 117,425 124,034 78,181 66,501 15.14%
NOSH 79,937 78,575 80,166 80,428 82,689 19,893 19,851 26.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.04% 11.15% 5.85% 10.39% 9.26% 11.44% 11.01% -
ROE 0.82% 1.73% 1.95% 2.40% 1.93% 4.30% 3.61% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.69 51.20 51.30 33.68 31.32 147.68 109.91 -17.47%
EPS 1.60 3.30 3.00 3.50 2.90 16.90 12.10 -28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.91 1.54 1.46 1.50 3.93 3.35 -8.69%
Adjusted Per Share Value based on latest NOSH - 80,428
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.47 9.39 9.60 6.32 6.04 6.86 5.09 4.07%
EPS 0.30 0.61 0.56 0.66 0.56 0.78 0.56 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.3503 0.2882 0.2741 0.2895 0.1825 0.1552 15.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.59 0.58 0.57 0.67 0.62 0.00 0.00 -
P/RPS 1.70 1.13 1.11 1.99 1.98 0.00 0.00 -
P/EPS 36.87 17.58 19.00 19.14 21.38 0.00 0.00 -
EY 2.71 5.69 5.26 5.22 4.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.37 0.46 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 31/05/02 29/05/01 -
Price 0.64 0.56 0.52 0.55 0.64 0.00 0.00 -
P/RPS 1.84 1.09 1.01 1.63 2.04 0.00 0.00 -
P/EPS 40.00 16.97 17.33 15.71 22.07 0.00 0.00 -
EY 2.50 5.89 5.77 6.36 4.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.34 0.38 0.43 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