[TALAMT] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 175.95%
YoY- 356.73%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 325,530 277,673 302,578 326,712 232,121 170,524 219,835 29.76%
PBT 47,487 38,614 30,327 31,603 9,553 20,493 13,787 127.21%
Tax -15,674 -8,437 -9,805 -8,506 -1,183 -9,105 -2,409 246.54%
NP 31,813 30,177 20,522 23,097 8,370 11,388 11,378 97.85%
-
NP to SH 31,813 30,177 20,522 23,097 8,370 11,388 11,378 97.85%
-
Tax Rate 33.01% 21.85% 32.33% 26.92% 12.38% 44.43% 17.47% -
Total Cost 293,717 247,496 282,056 303,615 223,751 159,136 208,457 25.55%
-
Net Worth 1,016,056 984,795 972,765 490,883 535,524 586,062 579,812 45.10%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 28,468 - 14,637 - - - -
Div Payout % - 94.34% - 63.37% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 1,016,056 984,795 972,765 490,883 535,524 586,062 579,812 45.10%
NOSH 576,322 569,377 563,791 292,750 222,606 215,274 215,103 92.33%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 9.77% 10.87% 6.78% 7.07% 3.61% 6.68% 5.18% -
ROE 3.13% 3.06% 2.11% 4.71% 1.56% 1.94% 1.96% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 56.48 48.77 53.67 111.60 104.27 79.21 102.20 -32.53%
EPS 5.52 5.30 3.64 7.89 3.76 5.29 5.28 2.99%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.763 1.7296 1.7254 1.6768 2.4057 2.7224 2.6955 -24.55%
Adjusted Per Share Value based on latest NOSH - 292,750
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 6.89 5.88 6.40 6.92 4.91 3.61 4.65 29.81%
EPS 0.67 0.64 0.43 0.49 0.18 0.24 0.24 97.64%
DPS 0.00 0.60 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.2151 0.2085 0.2059 0.1039 0.1134 0.1241 0.1227 45.14%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.38 0.39 0.45 0.43 0.58 0.43 0.27 -
P/RPS 0.67 0.80 0.84 0.39 0.56 0.54 0.26 87.42%
P/EPS 6.88 7.36 12.36 5.45 15.43 8.13 5.10 21.97%
EY 14.53 13.59 8.09 18.35 6.48 12.30 19.59 -17.98%
DY 0.00 12.82 0.00 11.63 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.26 0.26 0.24 0.16 0.10 68.75%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 08/09/04 23/06/04 25/02/04 14/11/03 21/10/03 26/06/03 -
Price 0.36 0.39 0.37 0.51 0.58 0.58 0.27 -
P/RPS 0.64 0.80 0.69 0.46 0.56 0.73 0.26 81.81%
P/EPS 6.52 7.36 10.16 6.46 15.43 10.96 5.10 17.70%
EY 15.33 13.59 9.84 15.47 6.48 9.12 19.59 -15.01%
DY 0.00 12.82 0.00 9.80 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.21 0.30 0.24 0.21 0.10 58.40%

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