[TURIYA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[TURIYA] TURIYA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 68.57%
YoY- 725.79%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 83,583 61,727 40,987 21,555 77,927 55,017 37,226 71.38%
PBT 14,816 17,230 10,733 5,191 5,596 2,661 2,860 199.09%
Tax -3,843 -5,369 -2,054 -1,029 -3,127 -1,418 -581 251.96%
NP 10,973 11,861 8,679 4,162 2,469 1,243 2,279 184.86%
-
NP to SH 10,973 11,861 8,679 4,162 2,469 1,243 2,279 184.86%
-
Tax Rate 25.94% 31.16% 19.14% 19.82% 55.88% 53.29% 20.31% -
Total Cost 72,610 49,866 32,308 17,393 75,458 53,774 34,947 62.75%
-
Net Worth 122,570 124,443 118,703 114,746 100,723 85,068 79,685 33.21%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 122,570 124,443 118,703 114,746 100,723 85,068 79,685 33.21%
NOSH 194,556 194,442 194,596 194,485 176,707 170,136 159,370 14.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.13% 19.22% 21.18% 19.31% 3.17% 2.26% 6.12% -
ROE 8.95% 9.53% 7.31% 3.63% 2.45% 1.46% 2.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.96 31.75 21.06 11.08 44.10 32.34 23.36 50.04%
EPS 5.64 6.10 4.46 2.14 1.40 0.73 1.43 149.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.61 0.59 0.57 0.50 0.50 16.64%
Adjusted Per Share Value based on latest NOSH - 194,485
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.54 26.99 17.92 9.42 34.07 24.05 16.28 71.34%
EPS 4.80 5.19 3.79 1.82 1.08 0.54 1.00 184.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5359 0.5441 0.519 0.5017 0.4404 0.3719 0.3484 33.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.68 0.71 0.68 0.82 1.02 1.04 1.07 -
P/RPS 1.58 2.24 3.23 7.40 2.31 3.22 4.58 -50.77%
P/EPS 12.06 11.64 15.25 38.32 73.00 142.35 74.83 -70.35%
EY 8.29 8.59 6.56 2.61 1.37 0.70 1.34 236.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.11 1.11 1.39 1.79 2.08 2.14 -36.58%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 02/03/05 30/11/04 26/08/04 31/05/04 27/02/04 24/12/03 -
Price 0.40 0.67 0.76 0.64 0.75 1.12 1.10 -
P/RPS 0.93 2.11 3.61 5.77 1.70 3.46 4.71 -66.05%
P/EPS 7.09 10.98 17.04 29.91 53.68 153.30 76.92 -79.56%
EY 14.10 9.10 5.87 3.34 1.86 0.65 1.30 389.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.05 1.25 1.08 1.32 2.24 2.20 -56.52%

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