[SUIWAH] YoY Quarter Result on 31-May-2005 [#4]

Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -13.36%
YoY- 123.98%
View:
Show?
Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 85,701 83,695 82,584 99,497 93,100 74,968 82,372 0.66%
PBT -177 1,683 4,352 7,090 5,749 1,570 995 -
Tax -682 -1,705 -165 -523 -2,817 -1,547 -995 -6.09%
NP -859 -22 4,187 6,567 2,932 23 0 -
-
NP to SH -947 -44 4,196 6,567 2,932 23 -1,584 -8.20%
-
Tax Rate - 101.31% 3.79% 7.38% 49.00% 98.54% 100.00% -
Total Cost 86,560 83,717 78,397 92,930 90,168 74,945 82,372 0.82%
-
Net Worth 155,900 155,575 121,974 123,779 74,928 41,999 55,786 18.66%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 3,503 3,577 3,073 - - - 20 136.35%
Div Payout % 0.00% 0.00% 73.25% - - - 0.00% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 155,900 155,575 121,974 123,779 74,928 41,999 55,786 18.66%
NOSH 58,389 61,250 60,987 60,974 40,722 41,999 40,719 6.18%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin -1.00% -0.03% 5.07% 6.60% 3.15% 0.03% 0.00% -
ROE -0.61% -0.03% 3.44% 5.31% 3.91% 0.05% -2.84% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 146.77 136.64 135.41 163.18 228.62 178.50 202.29 -5.20%
EPS -1.62 -0.07 6.88 10.77 7.20 0.06 -3.89 -13.57%
DPS 6.00 5.84 5.04 0.00 0.00 0.00 0.05 121.92%
NAPS 2.67 2.54 2.00 2.03 1.84 1.00 1.37 11.75%
Adjusted Per Share Value based on latest NOSH - 60,974
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 140.49 137.20 135.38 163.11 152.62 122.90 135.04 0.66%
EPS -1.55 -0.07 6.88 10.77 4.81 0.04 -2.60 -8.25%
DPS 5.74 5.86 5.04 0.00 0.00 0.00 0.03 139.85%
NAPS 2.5558 2.5504 1.9996 2.0292 1.2283 0.6885 0.9145 18.66%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.23 1.44 2.00 2.46 3.04 2.04 2.66 -
P/RPS 0.84 1.05 1.48 1.51 1.33 1.14 1.31 -7.13%
P/EPS -75.84 -2,004.55 29.07 22.84 42.22 3,725.22 -68.38 1.73%
EY -1.32 -0.05 3.44 4.38 2.37 0.03 -1.46 -1.66%
DY 4.88 4.06 2.52 0.00 0.00 0.00 0.02 149.76%
P/NAPS 0.46 0.57 1.00 1.21 1.65 2.04 1.94 -21.30%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/07/08 26/07/07 26/07/06 27/07/05 30/07/04 30/07/03 30/07/02 -
Price 1.10 1.54 2.02 2.45 3.06 2.50 2.66 -
P/RPS 0.75 1.13 1.49 1.50 1.34 1.40 1.31 -8.86%
P/EPS -67.82 -2,143.75 29.36 22.75 42.50 4,565.22 -68.38 -0.13%
EY -1.47 -0.05 3.41 4.40 2.35 0.02 -1.46 0.11%
DY 5.45 3.79 2.50 0.00 0.00 0.00 0.02 154.40%
P/NAPS 0.41 0.61 1.01 1.21 1.66 2.50 1.94 -22.80%

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