[TASEK] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 702.99%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 72,569 56,434 59,696 61,753 55,178 49,335 38,103 11.32%
PBT 13,444 -10,144 10,925 8,307 6,753 5,173 1,252 48.50%
Tax -1,468 190 -4,416 -444 -786 -1,379 107 -
NP 11,976 -9,954 6,509 7,863 5,967 3,794 1,359 43.69%
-
NP to SH 11,976 -9,954 6,509 7,863 5,967 3,794 1,359 43.69%
-
Tax Rate 10.92% - 40.42% 5.34% 11.64% 26.66% -8.55% -
Total Cost 60,593 66,388 53,187 53,890 49,211 45,541 36,744 8.68%
-
Net Worth 624,452 611,559 616,613 568,238 583,484 563,216 552,782 2.05%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 624,452 611,559 616,613 568,238 583,484 563,216 552,782 2.05%
NOSH 184,814 182,642 183,352 182,860 183,036 183,285 183,648 0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.50% -17.64% 10.90% 12.73% 10.81% 7.69% 3.57% -
ROE 1.92% -1.63% 1.06% 1.38% 1.02% 0.67% 0.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.27 30.90 32.56 33.77 30.15 26.92 20.75 11.21%
EPS 6.48 -5.45 3.55 4.30 3.26 2.07 0.74 43.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3788 3.3484 3.363 3.1075 3.1878 3.0729 3.01 1.94%
Adjusted Per Share Value based on latest NOSH - 182,860
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.70 45.65 48.29 49.95 44.63 39.91 30.82 11.33%
EPS 9.69 -8.05 5.27 6.36 4.83 3.07 1.10 43.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0513 4.947 4.9879 4.5966 4.7199 4.556 4.4716 2.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.31 3.72 4.37 3.43 3.64 2.86 3.95 -
P/RPS 8.43 12.04 13.42 10.16 12.07 10.63 19.04 -12.69%
P/EPS 51.08 -68.26 123.10 79.77 111.66 138.16 533.78 -32.35%
EY 1.96 -1.47 0.81 1.25 0.90 0.72 0.19 47.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.30 1.10 1.14 0.93 1.31 -4.71%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 18/05/01 22/05/00 -
Price 3.19 3.72 4.05 3.46 3.58 3.01 3.74 -
P/RPS 8.12 12.04 12.44 10.25 11.88 11.18 18.03 -12.44%
P/EPS 49.23 -68.26 114.08 80.47 109.82 145.41 505.41 -32.15%
EY 2.03 -1.47 0.88 1.24 0.91 0.69 0.20 47.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 1.20 1.11 1.12 0.98 1.24 -4.50%

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