[TALAMT] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 82.13%
YoY- -63.93%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 191,435 80,768 82,518 87,128 212,636 244,550 258,134 -18.02%
PBT 23,222 -29,593 -15,872 -7,700 -13,994 -10,381 -11,492 -
Tax -15,246 1,125 1,096 1,032 -6,005 -5,898 -9,386 38.05%
NP 7,976 -28,468 -14,776 -6,668 -19,999 -16,280 -20,878 -
-
NP to SH 21,975 -27,274 -14,768 -3,600 -20,145 -17,054 -24,922 -
-
Tax Rate 65.65% - - - - - - -
Total Cost 183,459 109,236 97,294 93,796 232,635 260,830 279,012 -24.32%
-
Net Worth 558,775 531,855 533,288 630,000 569,069 559,606 562,754 -0.47%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 558,775 531,855 533,288 630,000 569,069 559,606 562,754 -0.47%
NOSH 3,991,250 4,091,199 4,102,222 4,500,000 4,064,782 3,997,187 4,019,677 -0.47%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.17% -35.25% -17.91% -7.65% -9.41% -6.66% -8.09% -
ROE 3.93% -5.13% -2.77% -0.57% -3.54% -3.05% -4.43% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 4.80 1.97 2.01 1.94 5.23 6.12 6.42 -17.57%
EPS 0.26 -0.67 -0.36 -0.08 -0.50 -0.43 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.14 0.14 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 4,500,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 4.05 1.71 1.75 1.84 4.50 5.18 5.46 -18.01%
EPS 0.47 -0.58 -0.31 -0.08 -0.43 -0.36 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1126 0.1129 0.1334 0.1205 0.1185 0.1191 -0.44%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.065 0.07 0.055 0.045 0.045 0.05 0.05 -
P/RPS 1.36 3.55 2.73 2.32 0.86 0.82 0.78 44.71%
P/EPS 11.81 -10.50 -15.28 -56.25 -9.08 -11.72 -8.06 -
EY 8.47 -9.52 -6.55 -1.78 -11.01 -8.53 -12.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.42 0.32 0.32 0.36 0.36 17.69%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 27/09/13 28/06/13 29/03/13 27/12/12 26/09/12 -
Price 0.07 0.065 0.055 0.05 0.045 0.05 0.05 -
P/RPS 1.46 3.29 2.73 2.58 0.86 0.82 0.78 51.70%
P/EPS 12.71 -9.75 -15.28 -62.50 -9.08 -11.72 -8.06 -
EY 7.87 -10.26 -6.55 -1.60 -11.01 -8.53 -12.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.42 0.36 0.32 0.36 0.36 24.40%

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