[CHUAN] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 257.78%
YoY- -40.55%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 586,335 425,163 384,862 434,394 415,976 395,734 291,727 12.33%
PBT 8,387 -2,095 6,288 -1,385 4,438 3,521 6,050 5.59%
Tax -2,888 -643 -794 2,480 -2,596 -3,081 -2,680 1.25%
NP 5,499 -2,738 5,494 1,095 1,842 440 3,370 8.49%
-
NP to SH 5,965 -2,117 5,494 1,095 1,842 440 3,211 10.86%
-
Tax Rate 34.43% - 12.63% - 58.49% 87.50% 44.30% -
Total Cost 580,836 427,901 379,368 433,299 414,134 395,294 288,357 12.37%
-
Net Worth 92,311 86,521 89,981 82,691 83,698 81,065 81,999 1.99%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 1,900 305 805 - -
Div Payout % - - - 173.58% 16.57% 183.05% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 92,311 86,521 89,981 82,691 83,698 81,065 81,999 1.99%
NOSH 44,811 44,829 44,545 41,140 41,230 40,532 40,000 1.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.94% -0.64% 1.43% 0.25% 0.44% 0.11% 1.16% -
ROE 6.46% -2.45% 6.11% 1.32% 2.20% 0.54% 3.92% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,308.45 948.40 863.98 1,055.89 1,008.90 976.34 729.32 10.22%
EPS 13.31 -4.72 12.33 2.66 4.47 1.09 8.03 8.78%
DPS 0.00 0.00 0.00 4.62 0.74 2.00 0.00 -
NAPS 2.06 1.93 2.02 2.01 2.03 2.00 2.05 0.08%
Adjusted Per Share Value based on latest NOSH - 41,140
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 347.62 252.07 228.17 257.54 246.62 234.62 172.96 12.33%
EPS 3.54 -1.26 3.26 0.65 1.09 0.26 1.90 10.92%
DPS 0.00 0.00 0.00 1.13 0.18 0.48 0.00 -
NAPS 0.5473 0.513 0.5335 0.4903 0.4962 0.4806 0.4862 1.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.50 0.39 0.48 0.65 0.56 0.00 0.00 -
P/RPS 0.04 0.04 0.06 0.06 0.06 0.00 0.00 -
P/EPS 3.76 -8.26 3.89 24.42 12.53 0.00 0.00 -
EY 26.62 -12.11 25.69 4.09 7.98 0.00 0.00 -
DY 0.00 0.00 0.00 7.11 1.32 0.00 0.00 -
P/NAPS 0.24 0.20 0.24 0.32 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 29/05/06 30/05/05 26/05/04 29/05/03 31/05/02 29/05/01 -
Price 0.54 0.45 0.41 0.52 0.55 0.00 0.00 -
P/RPS 0.04 0.05 0.05 0.05 0.05 0.00 0.00 -
P/EPS 4.06 -9.53 3.32 19.54 12.31 0.00 0.00 -
EY 24.65 -10.49 30.08 5.12 8.12 0.00 0.00 -
DY 0.00 0.00 0.00 8.88 1.35 0.00 0.00 -
P/NAPS 0.26 0.23 0.20 0.26 0.27 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