[TURIYA] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[TURIYA] TURIYA BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 114.47%
YoY- 260.0%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,927 73,356 74,452 65,080 25,635 25,694 25,316 111.46%
PBT 5,596 3,548 5,720 2,304 1,214 792 708 296.29%
Tax -3,127 -1,890 -1,162 -288 -274 -210 -142 684.16%
NP 2,469 1,657 4,558 2,016 940 581 566 166.73%
-
NP to SH 2,469 1,657 4,558 2,016 940 581 566 166.73%
-
Tax Rate 55.88% 53.27% 20.31% 12.50% 22.57% 26.52% 20.06% -
Total Cost 75,458 71,698 69,894 63,064 24,695 25,113 24,750 110.11%
-
Net Worth 100,723 85,068 79,685 57,890 77,206 76,819 76,887 19.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 100,723 85,068 79,685 57,890 77,206 76,819 76,887 19.70%
NOSH 176,707 170,136 159,370 123,170 69,555 69,206 69,268 86.59%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.17% 2.26% 6.12% 3.10% 3.67% 2.26% 2.24% -
ROE 2.45% 1.95% 5.72% 3.48% 1.22% 0.76% 0.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.10 43.12 46.72 52.84 36.86 37.13 36.55 13.32%
EPS 1.40 0.97 2.86 1.64 1.35 0.84 0.82 42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.50 0.50 0.47 1.11 1.11 1.11 -35.84%
Adjusted Per Share Value based on latest NOSH - 123,170
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.07 32.07 32.55 28.45 11.21 11.23 11.07 111.43%
EPS 1.08 0.72 1.99 0.88 0.41 0.25 0.25 165.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.3719 0.3484 0.2531 0.3375 0.3359 0.3362 19.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 1.04 1.07 1.62 0.80 0.71 0.74 -
P/RPS 2.31 2.41 2.29 3.07 2.17 1.91 2.02 9.34%
P/EPS 73.00 106.76 37.41 98.98 59.20 84.52 90.56 -13.37%
EY 1.37 0.94 2.67 1.01 1.69 1.18 1.10 15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.08 2.14 3.45 0.72 0.64 0.67 92.42%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 27/02/03 26/11/02 -
Price 0.75 1.12 1.10 1.10 1.03 0.80 0.82 -
P/RPS 1.70 2.60 2.35 2.08 2.79 2.15 2.24 -16.78%
P/EPS 53.68 114.98 38.46 67.21 76.22 95.24 100.35 -34.07%
EY 1.86 0.87 2.60 1.49 1.31 1.05 1.00 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.24 2.20 2.34 0.93 0.72 0.74 47.03%

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