[TURIYA] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[TURIYA] TURIYA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -63.64%
YoY- 185.09%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,974 86,220 77,927 73,356 74,452 65,080 25,635 116.59%
PBT 21,466 20,764 5,596 3,548 5,720 2,304 1,214 575.17%
Tax -4,108 -4,116 -3,127 -1,890 -1,162 -288 -274 505.03%
NP 17,358 16,648 2,469 1,657 4,558 2,016 940 594.93%
-
NP to SH 17,358 16,648 2,469 1,657 4,558 2,016 940 594.93%
-
Tax Rate 19.14% 19.82% 55.88% 53.27% 20.31% 12.50% 22.57% -
Total Cost 64,616 69,572 75,458 71,698 69,894 63,064 24,695 89.55%
-
Net Worth 118,703 114,746 100,723 85,068 79,685 57,890 77,206 33.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,703 114,746 100,723 85,068 79,685 57,890 77,206 33.10%
NOSH 194,596 194,485 176,707 170,136 159,370 123,170 69,555 98.17%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.18% 19.31% 3.17% 2.26% 6.12% 3.10% 3.67% -
ROE 14.62% 14.51% 2.45% 1.95% 5.72% 3.48% 1.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.13 44.33 44.10 43.12 46.72 52.84 36.86 9.29%
EPS 8.92 8.56 1.40 0.97 2.86 1.64 1.35 250.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.57 0.50 0.50 0.47 1.11 -32.83%
Adjusted Per Share Value based on latest NOSH - 169,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.84 37.70 34.07 32.07 32.55 28.45 11.21 116.56%
EPS 7.59 7.28 1.08 0.72 1.99 0.88 0.41 596.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.519 0.5017 0.4404 0.3719 0.3484 0.2531 0.3375 33.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.68 0.82 1.02 1.04 1.07 1.62 0.80 -
P/RPS 1.61 1.85 2.31 2.41 2.29 3.07 2.17 -18.00%
P/EPS 7.62 9.58 73.00 106.76 37.41 98.98 59.20 -74.41%
EY 13.12 10.44 1.37 0.94 2.67 1.01 1.69 290.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.39 1.79 2.08 2.14 3.45 0.72 33.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 -
Price 0.76 0.64 0.75 1.12 1.10 1.10 1.03 -
P/RPS 1.80 1.44 1.70 2.60 2.35 2.08 2.79 -25.27%
P/EPS 8.52 7.48 53.68 114.98 38.46 67.21 76.22 -76.70%
EY 11.74 13.38 1.86 0.87 2.60 1.49 1.31 329.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 1.32 2.24 2.20 2.34 0.93 21.72%

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