[YEELEE] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -24.88%
YoY- -48.65%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 373,172 367,632 299,773 269,220 235,133 252,525 201,813 10.78%
PBT 4,645 5,433 8,734 5,373 7,564 9,766 9,269 -10.87%
Tax -335 -2,672 -4,462 -2,363 -1,702 -3,586 -989 -16.50%
NP 4,310 2,761 4,272 3,010 5,862 6,180 8,280 -10.30%
-
NP to SH 4,310 2,760 4,272 3,010 5,862 6,180 8,280 -10.30%
-
Tax Rate 7.21% 49.18% 51.09% 43.98% 22.50% 36.72% 10.67% -
Total Cost 368,862 364,871 295,501 266,210 229,271 246,345 193,533 11.34%
-
Net Worth 156,319 146,054 134,373 138,930 123,293 135,087 130,876 3.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,885 1,228 2,509 2,805 1,690 2,628 2,630 -5.39%
Div Payout % 43.75% 44.51% 58.73% 93.22% 28.84% 42.53% 31.76% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 156,319 146,054 134,373 138,930 123,293 135,087 130,876 3.00%
NOSH 62,673 62,641 62,627 62,972 56,422 37,536 37,589 8.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.15% 0.75% 1.43% 1.12% 2.49% 2.45% 4.10% -
ROE 2.76% 1.89% 3.18% 2.17% 4.75% 4.57% 6.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 595.42 586.88 478.66 427.52 416.74 672.74 536.88 1.73%
EPS 6.88 4.41 6.82 4.78 10.39 16.46 22.03 -17.62%
DPS 3.00 2.00 4.00 4.50 3.00 7.00 7.00 -13.16%
NAPS 2.4942 2.3316 2.1456 2.2062 2.1852 3.5988 3.4817 -5.40%
Adjusted Per Share Value based on latest NOSH - 62,972
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 194.76 191.87 156.45 140.51 122.72 131.80 105.33 10.78%
EPS 2.25 1.44 2.23 1.57 3.06 3.23 4.32 -10.29%
DPS 0.98 0.64 1.31 1.46 0.88 1.37 1.37 -5.42%
NAPS 0.8158 0.7623 0.7013 0.7251 0.6435 0.705 0.6831 3.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.52 0.59 0.77 0.62 0.87 1.22 2.04 -
P/RPS 0.09 0.10 0.16 0.15 0.21 0.18 0.38 -21.33%
P/EPS 7.56 13.39 11.29 12.97 8.37 7.41 9.26 -3.32%
EY 13.22 7.47 8.86 7.71 11.94 13.49 10.80 3.42%
DY 5.77 3.39 5.19 7.26 3.44 5.74 3.43 9.05%
P/NAPS 0.21 0.25 0.36 0.28 0.40 0.34 0.59 -15.80%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 24/05/05 20/05/04 29/05/03 24/05/02 29/05/01 - -
Price 0.49 0.59 0.70 0.65 0.85 1.21 0.00 -
P/RPS 0.08 0.10 0.15 0.15 0.20 0.18 0.00 -
P/EPS 7.13 13.39 10.26 13.60 8.18 7.35 0.00 -
EY 14.03 7.47 9.74 7.35 12.22 13.61 0.00 -
DY 6.12 3.39 5.71 6.92 3.53 5.79 0.00 -
P/NAPS 0.20 0.25 0.33 0.29 0.39 0.34 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