[CHUAN] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.98%
YoY- -79.69%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 393,561 429,735 395,019 449,861 312,141 270,731 40,669 -2.38%
PBT -730 3,638 2,370 3,066 5,359 5,944 1,109 -
Tax -586 1,881 -1,295 -2,580 -2,807 -1,592 219 -
NP -1,316 5,519 1,075 486 2,552 4,352 1,328 -
-
NP to SH -1,065 5,519 1,075 486 2,393 4,352 1,328 -
-
Tax Rate - -51.70% 54.64% 84.15% 52.38% 26.78% -19.75% -
Total Cost 394,877 424,216 393,944 449,375 309,589 266,379 39,341 -2.42%
-
Net Worth 87,391 84,901 80,523 85,041 82,628 81,535 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 1,900 - 1,110 - - - -
Div Payout % - 34.44% - 228.52% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 87,391 84,901 80,523 85,041 82,628 81,535 0 -100.00%
NOSH 44,816 42,030 39,666 40,689 39,917 39,968 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.33% 1.28% 0.27% 0.11% 0.82% 1.61% 3.27% -
ROE -1.22% 6.50% 1.34% 0.57% 2.90% 5.34% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 878.16 1,022.44 995.85 1,105.59 781.97 677.36 0.00 -100.00%
EPS -2.38 13.13 2.71 1.19 5.99 10.89 0.00 -100.00%
DPS 0.00 4.52 0.00 2.75 0.00 0.00 0.00 -
NAPS 1.95 2.02 2.03 2.09 2.07 2.04 1.95 0.00%
Adjusted Per Share Value based on latest NOSH - 40,689
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 233.33 254.78 234.20 266.71 185.06 160.51 24.11 -2.38%
EPS -0.63 3.27 0.64 0.29 1.42 2.58 0.79 -
DPS 0.00 1.13 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.5181 0.5034 0.4774 0.5042 0.4899 0.4834 1.95 1.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.44 0.52 0.63 0.00 0.00 0.00 0.00 -
P/RPS 0.05 0.05 0.06 0.00 0.00 0.00 0.00 -100.00%
P/EPS -18.52 3.96 23.25 0.00 0.00 0.00 0.00 -100.00%
EY -5.40 25.25 4.30 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 8.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.31 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 21/11/03 29/11/02 28/11/01 20/11/00 - -
Price 0.38 0.56 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.05 0.07 0.00 0.00 0.00 0.00 -100.00%
P/EPS -15.99 4.26 25.83 0.00 0.00 0.00 0.00 -100.00%
EY -6.25 23.45 3.87 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 8.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.34 0.00 0.00 0.00 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