[TALAMT] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -67.01%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 949,192 622,480 390,359 219,835 897,003 668,482 493,373 54.50%
PBT 75,436 43,834 34,281 13,787 58,333 45,292 35,150 66.14%
Tax -21,205 -12,699 -11,515 -2,409 -23,840 -15,856 -11,717 48.34%
NP 54,231 31,135 22,766 11,378 34,493 29,436 23,433 74.69%
-
NP to SH 54,231 31,135 22,766 11,378 34,493 29,436 23,433 74.69%
-
Tax Rate 28.11% 28.97% 33.59% 17.47% 40.87% 35.01% 33.33% -
Total Cost 894,961 591,345 367,593 208,457 862,510 639,046 469,940 53.46%
-
Net Worth 535,174 534,628 585,804 579,812 568,426 563,741 554,509 -2.33%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 14,641 - 8,607 - - - - -
Div Payout % 27.00% - 37.81% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 535,174 534,628 585,804 579,812 568,426 563,741 554,509 -2.33%
NOSH 292,829 222,234 215,179 215,103 215,125 215,332 215,376 22.65%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.71% 5.00% 5.83% 5.18% 3.85% 4.40% 4.75% -
ROE 10.13% 5.82% 3.89% 1.96% 6.07% 5.22% 4.23% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 324.15 280.10 181.41 102.20 416.97 310.44 229.07 25.96%
EPS 18.52 14.01 10.58 5.28 16.02 13.67 10.88 42.42%
DPS 5.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.8276 2.4057 2.7224 2.6955 2.6423 2.618 2.5746 -20.37%
Adjusted Per Share Value based on latest NOSH - 215,103
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 20.09 13.18 8.26 4.65 18.99 14.15 10.44 54.52%
EPS 1.15 0.66 0.48 0.24 0.73 0.62 0.50 73.97%
DPS 0.31 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1132 0.124 0.1227 0.1203 0.1193 0.1174 -2.33%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.43 0.58 0.43 0.27 0.30 0.30 0.33 -
P/RPS 0.13 0.21 0.24 0.26 0.07 0.10 0.14 -4.80%
P/EPS 2.32 4.14 4.06 5.10 1.87 2.19 3.03 -16.26%
EY 43.07 24.16 24.60 19.59 53.45 45.57 32.97 19.44%
DY 11.63 0.00 9.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.16 0.10 0.11 0.11 0.13 50.32%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/02/04 14/11/03 21/10/03 26/06/03 26/03/03 30/12/02 26/09/02 -
Price 0.51 0.58 0.58 0.27 0.27 0.28 0.30 -
P/RPS 0.16 0.21 0.32 0.26 0.06 0.09 0.13 14.80%
P/EPS 2.75 4.14 5.48 5.10 1.68 2.05 2.76 -0.24%
EY 36.31 24.16 18.24 19.59 59.38 48.82 36.27 0.07%
DY 9.80 0.00 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.21 0.10 0.10 0.11 0.12 75.64%

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