[TALAMT] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 111.0%
YoY- 208.66%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 897,003 891,309 986,746 934,120 771,656 683,182 642,726 24.80%
PBT 58,333 60,389 70,300 72,968 45,356 38,092 34,260 42.45%
Tax -23,840 -21,141 -23,434 -18,780 -19,674 -16,958 -17,644 22.15%
NP 34,493 39,248 46,866 54,188 25,682 21,133 16,616 62.51%
-
NP to SH 34,493 39,248 46,866 54,188 25,682 21,133 16,616 62.51%
-
Tax Rate 40.87% 35.01% 33.33% 25.74% 43.38% 44.52% 51.50% -
Total Cost 862,510 852,061 939,880 879,932 745,974 662,049 626,110 23.73%
-
Net Worth 568,426 563,741 554,509 547,738 533,466 528,347 520,864 5.98%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - 6,458 - - -
Div Payout % - - - - 25.15% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 568,426 563,741 554,509 547,738 533,466 528,347 520,864 5.98%
NOSH 215,125 215,332 215,376 215,373 215,272 215,353 215,233 -0.03%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 3.85% 4.40% 4.75% 5.80% 3.33% 3.09% 2.59% -
ROE 6.07% 6.96% 8.45% 9.89% 4.81% 4.00% 3.19% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 416.97 413.92 458.15 433.72 358.46 317.24 298.62 24.85%
EPS 16.02 18.23 21.76 25.16 11.93 9.81 7.72 62.47%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.6423 2.618 2.5746 2.5432 2.4781 2.4534 2.42 6.01%
Adjusted Per Share Value based on latest NOSH - 215,373
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 18.99 18.87 20.89 19.77 16.33 14.46 13.60 24.85%
EPS 0.73 0.83 0.99 1.15 0.54 0.45 0.35 63.02%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1203 0.1193 0.1174 0.1159 0.1129 0.1118 0.1103 5.93%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.30 0.30 0.33 0.34 0.30 0.28 0.31 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.09 0.10 -21.11%
P/EPS 1.87 1.65 1.52 1.35 2.51 2.85 4.02 -39.88%
EY 53.45 60.76 65.94 74.00 39.77 35.05 24.90 66.17%
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.13 0.13 0.12 0.11 0.13 -10.51%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 30/12/02 26/09/02 27/06/02 27/03/02 28/12/01 28/09/01 -
Price 0.27 0.28 0.30 0.32 0.31 0.29 0.29 -
P/RPS 0.06 0.07 0.07 0.07 0.09 0.09 0.10 -28.79%
P/EPS 1.68 1.54 1.38 1.27 2.60 2.96 3.76 -41.46%
EY 59.38 65.10 72.53 78.63 38.48 33.84 26.62 70.47%
DY 0.00 0.00 0.00 0.00 9.68 0.00 0.00 -
P/NAPS 0.10 0.11 0.12 0.13 0.13 0.12 0.12 -11.41%

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