[TALAMT] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 0.09%
YoY- 15.19%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 302,578 326,712 232,121 170,524 219,835 228,521 179,444 41.71%
PBT 30,327 31,603 9,553 20,493 13,787 13,041 10,142 107.69%
Tax -9,805 -8,506 -1,183 -9,105 -2,409 -7,984 -4,139 77.79%
NP 20,522 23,097 8,370 11,388 11,378 5,057 6,003 127.10%
-
NP to SH 20,522 23,097 8,370 11,388 11,378 5,057 6,003 127.10%
-
Tax Rate 32.33% 26.92% 12.38% 44.43% 17.47% 61.22% 40.81% -
Total Cost 282,056 303,615 223,751 159,136 208,457 223,464 173,441 38.33%
-
Net Worth 972,765 490,883 535,524 586,062 579,812 429,731 563,292 43.98%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 14,637 - - - - - -
Div Payout % - 63.37% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 972,765 490,883 535,524 586,062 579,812 429,731 563,292 43.98%
NOSH 563,791 292,750 222,606 215,274 215,103 214,865 215,161 90.17%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.78% 7.07% 3.61% 6.68% 5.18% 2.21% 3.35% -
ROE 2.11% 4.71% 1.56% 1.94% 1.96% 1.18% 1.07% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 53.67 111.60 104.27 79.21 102.20 106.36 83.40 -25.48%
EPS 3.64 7.89 3.76 5.29 5.28 2.35 2.79 19.41%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7254 1.6768 2.4057 2.7224 2.6955 2.00 2.618 -24.28%
Adjusted Per Share Value based on latest NOSH - 215,274
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 6.40 6.92 4.91 3.61 4.65 4.84 3.80 41.60%
EPS 0.43 0.49 0.18 0.24 0.24 0.11 0.13 122.16%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.1039 0.1134 0.1241 0.1227 0.091 0.1192 44.01%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.45 0.43 0.58 0.43 0.27 0.30 0.30 -
P/RPS 0.84 0.39 0.56 0.54 0.26 0.28 0.36 76.01%
P/EPS 12.36 5.45 15.43 8.13 5.10 12.75 10.75 9.75%
EY 8.09 18.35 6.48 12.30 19.59 7.85 9.30 -8.88%
DY 0.00 11.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.24 0.16 0.10 0.15 0.11 77.53%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 25/02/04 14/11/03 21/10/03 26/06/03 26/03/03 30/12/02 -
Price 0.37 0.51 0.58 0.58 0.27 0.27 0.28 -
P/RPS 0.69 0.46 0.56 0.73 0.26 0.25 0.34 60.36%
P/EPS 10.16 6.46 15.43 10.96 5.10 11.47 10.04 0.79%
EY 9.84 15.47 6.48 9.12 19.59 8.72 9.96 -0.80%
DY 0.00 9.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.24 0.21 0.10 0.14 0.11 53.95%

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