[TALAMT] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -39.28%
YoY- -20.41%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 170,524 219,835 228,521 179,444 259,843 233,530 259,269 -24.42%
PBT 20,493 13,787 13,041 10,142 16,908 18,242 16,787 14.26%
Tax -9,105 -2,409 -7,984 -4,139 -7,022 -4,695 -6,955 19.72%
NP 11,388 11,378 5,057 6,003 9,886 13,547 9,832 10.31%
-
NP to SH 11,388 11,378 5,057 6,003 9,886 13,547 9,832 10.31%
-
Tax Rate 44.43% 17.47% 61.22% 40.81% 41.53% 25.74% 41.43% -
Total Cost 159,136 208,457 223,464 173,441 249,957 219,983 249,437 -25.95%
-
Net Worth 586,062 579,812 429,731 563,292 554,520 547,738 533,143 6.53%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - 6,454 -
Div Payout % - - - - - - 65.65% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 586,062 579,812 429,731 563,292 554,520 547,738 533,143 6.53%
NOSH 215,274 215,103 214,865 215,161 215,381 215,373 215,142 0.04%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 6.68% 5.18% 2.21% 3.35% 3.80% 5.80% 3.79% -
ROE 1.94% 1.96% 1.18% 1.07% 1.78% 2.47% 1.84% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 79.21 102.20 106.36 83.40 120.64 108.43 120.51 -24.46%
EPS 5.29 5.28 2.35 2.79 4.59 6.29 4.57 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.7224 2.6955 2.00 2.618 2.5746 2.5432 2.4781 6.48%
Adjusted Per Share Value based on latest NOSH - 215,161
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 3.61 4.65 4.84 3.80 5.50 4.94 5.49 -24.44%
EPS 0.24 0.24 0.11 0.13 0.21 0.29 0.21 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.1241 0.1227 0.091 0.1192 0.1174 0.1159 0.1129 6.52%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.43 0.27 0.30 0.30 0.33 0.34 0.30 -
P/RPS 0.54 0.26 0.28 0.36 0.27 0.31 0.25 67.33%
P/EPS 8.13 5.10 12.75 10.75 7.19 5.41 6.56 15.42%
EY 12.30 19.59 7.85 9.30 13.91 18.50 15.23 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.16 0.10 0.15 0.11 0.13 0.13 0.12 21.20%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 21/10/03 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 27/03/02 -
Price 0.58 0.27 0.27 0.28 0.30 0.32 0.31 -
P/RPS 0.73 0.26 0.25 0.34 0.25 0.30 0.26 99.39%
P/EPS 10.96 5.10 11.47 10.04 6.54 5.09 6.78 37.85%
EY 9.12 19.59 8.72 9.96 15.30 19.66 14.74 -27.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.68 -
P/NAPS 0.21 0.10 0.14 0.11 0.12 0.13 0.13 37.79%

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