[TASEK] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
07-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -65.24%
YoY- -17.22%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,387 72,569 56,434 59,696 61,753 55,178 49,335 11.87%
PBT 24,300 13,444 -10,144 10,925 8,307 6,753 5,173 26.85%
Tax -3,582 -1,468 190 -4,416 -444 -786 -1,379 15.80%
NP 20,718 11,976 -9,954 6,509 7,863 5,967 3,794 29.82%
-
NP to SH 20,718 11,976 -9,954 6,509 7,863 5,967 3,794 29.82%
-
Tax Rate 14.74% 10.92% - 40.42% 5.34% 11.64% 26.66% -
Total Cost 81,669 60,593 66,388 53,187 53,890 49,211 45,541 9.39%
-
Net Worth 771,874 624,452 611,559 616,613 568,238 583,484 563,216 4.96%
Dividend
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 771,874 624,452 611,559 616,613 568,238 583,484 563,216 4.96%
NOSH 184,982 184,814 182,642 183,352 182,860 183,036 183,285 0.14%
Ratio Analysis
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.23% 16.50% -17.64% 10.90% 12.73% 10.81% 7.69% -
ROE 2.68% 1.92% -1.63% 1.06% 1.38% 1.02% 0.67% -
Per Share
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 55.35 39.27 30.90 32.56 33.77 30.15 26.92 11.71%
EPS 11.20 6.48 -5.45 3.55 4.30 3.26 2.07 29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1727 3.3788 3.3484 3.363 3.1075 3.1878 3.0729 4.81%
Adjusted Per Share Value based on latest NOSH - 183,352
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 82.82 58.70 45.65 48.29 49.95 44.63 39.91 11.87%
EPS 16.76 9.69 -8.05 5.27 6.36 4.83 3.07 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2439 5.0513 4.947 4.9879 4.5966 4.7199 4.556 4.96%
Price Multiplier on Financial Quarter End Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.75 3.31 3.72 4.37 3.43 3.64 2.86 -
P/RPS 0.00 8.43 12.04 13.42 10.16 12.07 10.63 -
P/EPS 0.00 51.08 -68.26 123.10 79.77 111.66 138.16 -
EY 0.00 1.96 -1.47 0.81 1.25 0.90 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.98 1.11 1.30 1.10 1.14 0.93 6.95%
Price Multiplier on Announcement Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/10/07 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 18/05/01 -
Price 5.81 3.19 3.72 4.05 3.46 3.58 3.01 -
P/RPS 0.00 8.12 12.04 12.44 10.25 11.88 11.18 -
P/EPS 0.00 49.23 -68.26 114.08 80.47 109.82 145.41 -
EY 0.00 2.03 -1.47 0.88 1.24 0.91 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.94 1.11 1.20 1.11 1.12 0.98 6.20%

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