[TONGHER] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 812.05%
YoY- 35.46%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 49,437 52,156 32,745 24,598 27,112 32,841 0 -100.00%
PBT 10,824 15,574 8,637 3,860 2,847 7,232 0 -100.00%
Tax -3,053 -4,323 -2,388 -1,060 -780 -2,014 0 -100.00%
NP 7,771 11,251 6,249 2,800 2,067 5,218 0 -100.00%
-
NP to SH 7,777 11,251 6,249 2,800 2,067 5,218 0 -100.00%
-
Tax Rate 28.21% 27.76% 27.65% 27.46% 27.40% 27.85% - -
Total Cost 41,666 40,905 26,496 21,798 25,045 27,623 0 -100.00%
-
Net Worth 181,603 159,080 130,120 119,541 118,572 113,723 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 100 - - - - - - -100.00%
Div Payout % 1.30% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 181,603 159,080 130,120 119,541 118,572 113,723 0 -100.00%
NOSH 84,075 82,424 80,321 80,229 80,116 80,030 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 15.72% 21.57% 19.08% 11.38% 7.62% 15.89% 0.00% -
ROE 4.28% 7.07% 4.80% 2.34% 1.74% 4.59% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 58.80 63.28 40.77 30.66 33.84 41.04 0.00 -100.00%
EPS 9.25 13.65 7.78 3.49 2.58 6.52 0.00 -100.00%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.16 1.93 1.62 1.49 1.48 1.421 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 80,229
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 31.40 33.13 20.80 15.62 17.22 20.86 0.00 -100.00%
EPS 4.94 7.15 3.97 1.78 1.31 3.31 0.00 -100.00%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1536 1.0105 0.8265 0.7593 0.7532 0.7224 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.66 2.93 1.75 1.43 1.40 2.13 0.00 -
P/RPS 6.22 4.63 4.29 4.66 4.14 5.19 0.00 -100.00%
P/EPS 39.57 21.47 22.49 40.97 54.26 32.67 0.00 -100.00%
EY 2.53 4.66 4.45 2.44 1.84 3.06 0.00 -100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.69 1.52 1.08 0.96 0.95 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 25/08/00 - -
Price 3.22 3.22 1.80 1.40 1.40 2.20 0.00 -
P/RPS 5.48 5.09 4.42 4.57 4.14 5.36 0.00 -100.00%
P/EPS 34.81 23.59 23.14 40.11 54.26 33.74 0.00 -100.00%
EY 2.87 4.24 4.32 2.49 1.84 2.96 0.00 -100.00%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.49 1.67 1.11 0.94 0.95 1.55 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