[TALAMT] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
08-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 23.52%
YoY- 122.7%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 165,470 248,272 479,218 1,160,502 780,718 986,746 642,726 -20.23%
PBT -1,016 -20,386 -196,072 137,882 68,562 70,300 34,260 -
Tax 4,358 708 1,264 -36,484 -23,030 -23,434 -17,644 -
NP 3,342 -19,678 -194,808 101,398 45,532 46,866 16,616 -23.44%
-
NP to SH 4,362 -19,542 -194,706 101,398 45,532 46,866 16,616 -19.97%
-
Tax Rate - - - 26.46% 33.59% 33.33% 51.50% -
Total Cost 162,128 267,950 674,026 1,059,104 735,186 939,880 626,110 -20.15%
-
Net Worth 324,034 313,173 942,440 984,163 585,804 554,509 520,864 -7.60%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - 56,901 17,214 - - -
Div Payout % - - - 56.12% 37.81% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 324,034 313,173 942,440 984,163 585,804 554,509 520,864 -7.60%
NOSH 623,142 626,346 600,625 569,012 215,179 215,376 215,233 19.37%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 2.02% -7.93% -40.65% 8.74% 5.83% 4.75% 2.59% -
ROE 1.35% -6.24% -20.66% 10.30% 7.77% 8.45% 3.19% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 26.55 39.64 79.79 203.95 362.82 458.15 298.62 -33.18%
EPS 0.70 -3.12 -32.42 17.82 21.16 21.76 7.72 -32.96%
DPS 0.00 0.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 0.52 0.50 1.5691 1.7296 2.7224 2.5746 2.42 -22.59%
Adjusted Per Share Value based on latest NOSH - 569,377
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 3.50 5.26 10.14 24.56 16.53 20.89 13.60 -20.23%
EPS 0.09 -0.41 -4.12 2.15 0.96 0.99 0.35 -20.24%
DPS 0.00 0.00 0.00 1.20 0.36 0.00 0.00 -
NAPS 0.0686 0.0663 0.1995 0.2083 0.124 0.1174 0.1103 -7.60%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.13 0.06 0.20 0.39 0.43 0.33 0.31 -
P/RPS 0.49 0.15 0.25 0.19 0.12 0.07 0.10 30.31%
P/EPS 18.57 -1.92 -0.62 2.19 2.03 1.52 4.02 29.03%
EY 5.38 -52.00 -162.09 45.69 49.21 65.94 24.90 -22.52%
DY 0.00 0.00 0.00 25.64 18.60 0.00 0.00 -
P/NAPS 0.25 0.12 0.13 0.23 0.16 0.13 0.13 11.50%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 12/10/06 30/09/05 08/09/04 21/10/03 26/09/02 28/09/01 -
Price 0.10 0.05 0.13 0.39 0.58 0.30 0.29 -
P/RPS 0.38 0.13 0.16 0.19 0.16 0.07 0.10 24.90%
P/EPS 14.29 -1.60 -0.40 2.19 2.74 1.38 3.76 24.90%
EY 7.00 -62.40 -249.36 45.69 36.48 72.53 26.62 -19.95%
DY 0.00 0.00 0.00 25.64 13.79 0.00 0.00 -
P/NAPS 0.19 0.10 0.08 0.23 0.21 0.12 0.12 7.95%

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