[RANHILL_OLD] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 87.5%
YoY- 37.83%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 371,040 536,633 190,389 258,741 199,551 186,566 0 -
PBT -44,909 23,272 19,329 27,541 22,962 18,864 0 -
Tax 105 989 -5,935 -8,318 -9,015 -5,436 0 -
NP -44,804 24,261 13,394 19,223 13,947 13,428 0 -
-
NP to SH -54,475 8,979 13,394 19,223 13,947 13,428 0 -
-
Tax Rate - -4.25% 30.71% 30.20% 39.26% 28.82% - -
Total Cost 415,844 512,372 176,995 239,518 185,604 173,138 0 -
-
Net Worth 938,094 921,843 301,068 252,435 204,479 158,020 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 8,979 - - - 7,893 - -
Div Payout % - 100.00% - - - 58.78% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 938,094 921,843 301,068 252,435 204,479 158,020 0 -
NOSH 597,512 598,600 118,530 118,514 79,019 78,935 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -12.08% 4.52% 7.04% 7.43% 6.99% 7.20% 0.00% -
ROE -5.81% 0.97% 4.45% 7.62% 6.82% 8.50% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.10 89.65 160.62 218.32 252.53 236.35 0.00 -
EPS -9.12 1.50 11.30 16.22 17.65 17.00 0.00 -
DPS 0.00 1.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.57 1.54 2.54 2.13 2.5877 2.0019 -322,000.00 -
Adjusted Per Share Value based on latest NOSH - 118,514
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.66 60.26 21.38 29.05 22.41 20.95 0.00 -
EPS -6.12 1.01 1.50 2.16 1.57 1.51 0.00 -
DPS 0.00 1.01 0.00 0.00 0.00 0.89 0.00 -
NAPS 1.0534 1.0351 0.3381 0.2835 0.2296 0.1774 -322,000.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.29 1.26 6.25 4.40 6.05 0.00 0.00 -
P/RPS 2.08 1.41 3.89 2.02 2.40 0.00 0.00 -
P/EPS -14.15 84.00 55.31 27.13 34.28 0.00 0.00 -
EY -7.07 1.19 1.81 3.69 2.92 0.00 0.00 -
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 2.46 2.07 2.34 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 25/08/04 25/08/03 29/08/02 28/08/01 - -
Price 1.30 1.17 6.25 4.84 6.60 0.00 0.00 -
P/RPS 2.09 1.31 3.89 2.22 2.61 0.00 0.00 -
P/EPS -14.26 78.00 55.31 29.84 37.39 0.00 0.00 -
EY -7.01 1.28 1.81 3.35 2.67 0.00 0.00 -
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 2.46 2.27 2.55 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