[TURBO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 127.51%
YoY- -19.05%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,818 38,202 25,470 16,561 10,047 45,979 34,095 -56.42%
PBT 3,016 10,907 6,919 3,961 1,743 9,759 6,542 -40.35%
Tax -119 -1,121 -894 -461 -190 -1,313 -1,065 -76.83%
NP 2,897 9,786 6,025 3,500 1,553 8,446 5,477 -34.62%
-
NP to SH 2,896 9,822 6,076 3,556 1,563 8,374 5,399 -34.00%
-
Tax Rate 3.95% 10.28% 12.92% 11.64% 10.90% 13.45% 16.28% -
Total Cost 6,921 28,416 19,445 13,061 8,494 37,533 28,618 -61.21%
-
Net Worth 78,840 75,599 72,360 69,119 71,280 70,199 66,960 11.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,400 - - - 5,400 - -
Div Payout % - 54.98% - - - 64.49% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 78,840 75,599 72,360 69,119 71,280 70,199 66,960 11.51%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 29.51% 25.62% 23.66% 21.13% 15.46% 18.37% 16.06% -
ROE 3.67% 12.99% 8.40% 5.14% 2.19% 11.93% 8.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.09 35.37 23.58 15.33 9.30 42.57 31.57 -56.42%
EPS 2.68 9.09 5.63 3.29 1.45 7.75 5.00 -34.04%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.66 0.65 0.62 11.51%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.09 35.37 23.58 15.33 9.30 42.57 31.57 -56.42%
EPS 2.68 9.09 5.63 3.29 1.45 7.75 5.00 -34.04%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.66 0.65 0.62 11.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.05 0.76 0.73 0.715 0.69 0.65 0.69 -
P/RPS 11.55 2.15 3.10 4.66 7.42 1.53 2.19 203.29%
P/EPS 39.16 8.36 12.98 21.72 47.68 8.38 13.80 100.56%
EY 2.55 11.97 7.71 4.61 2.10 11.93 7.25 -50.20%
DY 0.00 6.58 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 1.44 1.09 1.09 1.12 1.05 1.00 1.11 18.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 24/02/14 18/11/13 19/08/13 17/05/13 25/02/13 05/11/12 -
Price 1.48 0.845 0.80 0.76 0.84 0.63 0.71 -
P/RPS 16.28 2.39 3.39 4.96 9.03 1.48 2.25 274.54%
P/EPS 55.19 9.29 14.22 23.08 58.04 8.13 14.20 147.40%
EY 1.81 10.76 7.03 4.33 1.72 12.31 7.04 -59.60%
DY 0.00 5.92 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 2.03 1.21 1.19 1.19 1.27 0.97 1.15 46.11%

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