[TURIYA] QoQ Cumulative 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- -45.46%
YoY- 185.09%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 40,987 21,555 77,927 55,017 37,226 16,270 25,635 36.61%
PBT 10,733 5,191 5,596 2,661 2,860 576 1,214 325.87%
Tax -2,054 -1,029 -3,127 -1,418 -581 -72 -274 281.62%
NP 8,679 4,162 2,469 1,243 2,279 504 940 338.33%
-
NP to SH 8,679 4,162 2,469 1,243 2,279 504 940 338.33%
-
Tax Rate 19.14% 19.82% 55.88% 53.29% 20.31% 12.50% 22.57% -
Total Cost 32,308 17,393 75,458 53,774 34,947 15,766 24,695 19.56%
-
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 7.31% 3.63% 2.45% 1.46% 2.86% 0.87% 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 21.06 11.08 44.10 32.34 23.36 13.21 36.86 -31.07%
EPS 4.46 2.14 1.40 0.73 1.43 0.41 1.35 121.33%
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 17.92 9.42 34.07 24.05 16.28 7.11 11.21 36.59%
EPS 3.79 1.82 1.08 0.54 1.00 0.22 0.41 338.67%
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 3.23 7.40 2.31 3.22 4.58 12.26 2.17 30.27%
P/EPS 15.25 38.32 73.00 142.35 74.83 395.91 59.20 -59.41%
EY 6.56 2.61 1.37 0.70 1.34 0.25 1.69 146.37%
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 3.61 5.77 1.70 3.46 4.71 8.33 2.79 18.68%
P/EPS 17.04 29.91 53.68 153.30 76.92 268.83 76.22 -63.06%
EY 5.87 3.34 1.86 0.65 1.30 0.37 1.31 171.05%
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