[HIRO] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.35%
YoY- -31.3%
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 38,113 49,207 32,975 28,619 34,479 25,218 13,365 19.07%
PBT 6,137 7,098 5,821 6,300 9,884 7,501 3,146 11.77%
Tax -1,809 -3,873 -3,577 -3,558 -5,893 -4,748 -881 12.73%
NP 4,328 3,225 2,244 2,742 3,991 2,753 2,265 11.39%
-
NP to SH 2,080 3,225 2,244 2,742 3,991 2,753 2,265 -1.40%
-
Tax Rate 29.48% 54.56% 61.45% 56.48% 59.62% 63.30% 28.00% -
Total Cost 33,785 45,982 30,731 25,877 30,488 22,465 11,100 20.37%
-
Net Worth 152,800 119,325 119,412 123,850 82,599 69,122 67,950 14.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,200 4,031 - 3,324 - - - -
Div Payout % 153.85% 125.00% - 121.26% - - - -
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 152,800 119,325 119,412 123,850 82,599 69,122 67,950 14.45%
NOSH 80,000 80,625 80,142 83,121 19,855 19,805 19,868 26.11%
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 11.36% 6.55% 6.81% 9.58% 11.58% 10.92% 16.95% -
ROE 1.36% 2.70% 1.88% 2.21% 4.83% 3.98% 3.33% -
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 47.64 61.03 41.15 34.43 173.65 127.33 67.27 -5.58%
EPS 2.60 4.00 2.80 3.30 20.10 13.90 11.40 -21.82%
DPS 4.00 5.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.91 1.48 1.49 1.49 4.16 3.49 3.42 -9.24%
Adjusted Per Share Value based on latest NOSH - 83,121
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.90 11.49 7.70 6.68 8.05 5.89 3.12 19.07%
EPS 0.49 0.75 0.52 0.64 0.93 0.64 0.53 -1.29%
DPS 0.75 0.94 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.3566 0.2785 0.2787 0.2891 0.1928 0.1613 0.1586 14.45%
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 - - - -
Price 0.56 0.55 0.60 0.63 0.00 0.00 0.00 -
P/RPS 1.18 0.90 1.46 1.83 0.00 0.00 0.00 -
P/EPS 21.54 13.75 21.43 19.10 0.00 0.00 0.00 -
EY 4.64 7.27 4.67 5.24 0.00 0.00 0.00 -
DY 7.14 9.09 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.40 0.42 0.00 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 25/08/06 26/08/05 26/08/04 27/08/03 28/08/02 28/08/01 28/08/00 -
Price 0.52 0.52 0.51 0.68 0.00 0.00 0.00 -
P/RPS 1.09 0.85 1.24 1.97 0.00 0.00 0.00 -
P/EPS 20.00 13.00 18.21 20.61 0.00 0.00 0.00 -
EY 5.00 7.69 5.49 4.85 0.00 0.00 0.00 -
DY 7.69 9.62 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.34 0.46 0.00 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