[TURIYA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[TURIYA] TURIYA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 41.51%
YoY- 163.11%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 84,638 81,688 83,213 77,928 61,369 50,193 35,436 78.21%
PBT 20,165 13,469 10,211 5,596 3,279 3,720 1,627 431.48%
Tax -7,078 -4,602 -4,085 -3,128 -1,535 -786 -325 672.61%
NP 13,087 8,867 6,126 2,468 1,744 2,934 1,302 362.50%
-
NP to SH 13,087 8,867 6,126 2,468 1,744 2,934 1,302 362.50%
-
Tax Rate 35.10% 34.17% 40.01% 55.90% 46.81% 21.13% 19.98% -
Total Cost 71,551 72,821 77,087 75,460 59,625 47,259 34,134 63.42%
-
Net Worth 124,175 118,739 114,746 111,019 84,999 79,196 57,890 65.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 124,175 118,739 114,746 111,019 84,999 79,196 57,890 65.93%
NOSH 194,024 194,655 194,485 194,771 169,999 158,392 123,170 35.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.46% 10.85% 7.36% 3.17% 2.84% 5.85% 3.67% -
ROE 10.54% 7.47% 5.34% 2.22% 2.05% 3.70% 2.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.62 41.97 42.79 40.01 36.10 31.69 28.77 31.81%
EPS 6.75 4.56 3.15 1.27 1.03 1.85 1.06 241.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.59 0.57 0.50 0.50 0.47 22.73%
Adjusted Per Share Value based on latest NOSH - 194,771
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.00 35.71 36.38 34.07 26.83 21.94 15.49 78.21%
EPS 5.72 3.88 2.68 1.08 0.76 1.28 0.57 362.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5429 0.5191 0.5017 0.4854 0.3716 0.3462 0.2531 65.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.68 0.82 1.02 1.04 1.07 1.62 -
P/RPS 1.63 1.62 1.92 2.55 2.88 3.38 5.63 -56.07%
P/EPS 10.53 14.93 26.03 80.50 101.38 57.76 153.25 -83.08%
EY 9.50 6.70 3.84 1.24 0.99 1.73 0.65 492.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.39 1.79 2.08 2.14 3.45 -52.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/03/05 30/11/04 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 -
Price 0.67 0.76 0.64 0.75 1.12 1.10 1.10 -
P/RPS 1.54 1.81 1.50 1.87 3.10 3.47 3.82 -45.27%
P/EPS 9.93 16.68 20.32 59.19 109.17 59.38 104.06 -78.96%
EY 10.07 5.99 4.92 1.69 0.92 1.68 0.96 375.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.08 1.32 2.24 2.20 2.34 -41.24%

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