[HUATLAI] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 200,912 151,522 86,331 69,916 0 -
PBT 13,266 -8,079 5,005 6,092 0 -
Tax -2,528 14 -1,802 -1,555 0 -
NP 10,738 -8,065 3,203 4,537 0 -
-
NP to SH 10,614 -8,065 3,203 4,537 0 -
-
Tax Rate 19.06% - 36.00% 25.53% - -
Total Cost 190,174 159,587 83,128 65,379 0 -
-
Net Worth 58,955 61,010 50,344 50,000 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 58,955 61,010 50,344 50,000 0 -
NOSH 58,955 54,964 50,344 50,000 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.34% -5.32% 3.71% 6.49% 0.00% -
ROE 18.00% -13.22% 6.36% 9.07% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 340.79 275.67 171.48 139.83 0.00 -
EPS 18.00 -14.67 6.36 9.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.00 1.00 1.38 -7.73%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 257.52 194.21 110.65 89.61 0.00 -
EPS 13.60 -10.34 4.11 5.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.782 0.6453 0.6409 1.38 -13.96%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.90 1.00 1.55 1.08 0.00 -
P/RPS 0.26 0.36 0.90 0.77 0.00 -
P/EPS 5.00 -6.82 24.36 11.90 0.00 -
EY 20.00 -14.67 4.10 8.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.55 1.08 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.75 0.90 1.34 1.12 0.00 -
P/RPS 0.22 0.33 0.78 0.80 0.00 -
P/EPS 4.17 -6.13 21.06 12.34 0.00 -
EY 24.00 -16.30 4.75 8.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 1.34 1.12 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