[CHINTEK] YoY Quarter Result on 30-Nov-2001 [#1]

Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -73.85%
YoY- -20.25%
View:
Show?
Quarter Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 24,361 23,958 23,427 15,940 16,519 24,857 0 -100.00%
PBT 15,045 15,092 13,734 7,207 8,588 12,907 0 -100.00%
Tax -4,207 -3,995 -4,123 -2,393 -2,552 -3,245 0 -100.00%
NP 10,838 11,097 9,611 4,814 6,036 9,662 0 -100.00%
-
NP to SH 10,838 11,097 9,611 4,814 6,036 9,662 0 -100.00%
-
Tax Rate 27.96% 26.47% 30.02% 33.20% 29.72% 25.14% - -
Total Cost 13,523 12,861 13,816 11,126 10,483 15,195 0 -100.00%
-
Net Worth 430,556 417,811 394,051 371,607 356,571 347,385 0 -100.00%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div 13,511 11,605 9,610 - - - - -100.00%
Div Payout % 124.66% 104.59% 100.00% - - - - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 430,556 417,811 394,051 371,607 356,571 347,385 0 -100.00%
NOSH 90,074 89,275 87,372 84,456 55,888 55,849 0 -100.00%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 44.49% 46.32% 41.03% 30.20% 36.54% 38.87% 0.00% -
ROE 2.52% 2.66% 2.44% 1.30% 1.69% 2.78% 0.00% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 27.05 26.84 26.81 18.87 29.56 44.51 0.00 -100.00%
EPS 12.03 12.43 11.00 5.70 10.80 17.30 0.00 -100.00%
DPS 15.00 13.00 11.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.78 4.68 4.51 4.40 6.38 6.22 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 84,456
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 26.66 26.22 25.64 17.45 18.08 27.21 0.00 -100.00%
EPS 11.86 12.15 10.52 5.27 6.61 10.58 0.00 -100.00%
DPS 14.79 12.70 10.52 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.7126 4.5731 4.313 4.0674 3.9028 3.8023 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 5.00 5.20 4.86 4.52 6.60 0.00 0.00 -
P/RPS 18.49 19.38 18.13 23.95 22.33 0.00 0.00 -100.00%
P/EPS 41.55 41.83 44.18 79.30 61.11 0.00 0.00 -100.00%
EY 2.41 2.39 2.26 1.26 1.64 0.00 0.00 -100.00%
DY 3.00 2.50 2.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 1.11 1.08 1.03 1.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 28/01/05 30/01/04 27/01/03 25/01/02 15/01/01 21/01/00 - -
Price 5.00 5.25 4.74 4.68 4.10 6.90 0.00 -
P/RPS 18.49 19.56 17.68 24.80 13.87 15.50 0.00 -100.00%
P/EPS 41.55 42.24 43.09 82.11 37.96 39.88 0.00 -100.00%
EY 2.41 2.37 2.32 1.22 2.63 2.51 0.00 -100.00%
DY 3.00 2.48 2.32 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 1.12 1.05 1.06 0.64 1.11 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