[TURIYA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 126.09%
YoY- 705.3%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 86,220 77,927 73,356 74,452 65,080 25,635 25,694 124.30%
PBT 20,764 5,596 3,548 5,720 2,304 1,214 792 784.27%
Tax -4,116 -3,127 -1,890 -1,162 -288 -274 -210 628.26%
NP 16,648 2,469 1,657 4,558 2,016 940 581 838.30%
-
NP to SH 16,648 2,469 1,657 4,558 2,016 940 581 838.30%
-
Tax Rate 19.82% 55.88% 53.27% 20.31% 12.50% 22.57% 26.52% -
Total Cost 69,572 75,458 71,698 69,894 63,064 24,695 25,113 97.37%
-
Net Worth 114,746 100,723 85,068 79,685 57,890 77,206 76,819 30.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 114,746 100,723 85,068 79,685 57,890 77,206 76,819 30.70%
NOSH 194,485 176,707 170,136 159,370 123,170 69,555 69,206 99.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.31% 3.17% 2.26% 6.12% 3.10% 3.67% 2.26% -
ROE 14.51% 2.45% 1.95% 5.72% 3.48% 1.22% 0.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.33 44.10 43.12 46.72 52.84 36.86 37.13 12.55%
EPS 8.56 1.40 0.97 2.86 1.64 1.35 0.84 370.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.50 0.50 0.47 1.11 1.11 -34.40%
Adjusted Per Share Value based on latest NOSH - 158,392
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.70 34.07 32.07 32.55 28.45 11.21 11.23 124.36%
EPS 7.28 1.08 0.72 1.99 0.88 0.41 0.25 848.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.4404 0.3719 0.3484 0.2531 0.3375 0.3359 30.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.82 1.02 1.04 1.07 1.62 0.80 0.71 -
P/RPS 1.85 2.31 2.41 2.29 3.07 2.17 1.91 -2.10%
P/EPS 9.58 73.00 106.76 37.41 98.98 59.20 84.52 -76.61%
EY 10.44 1.37 0.94 2.67 1.01 1.69 1.18 328.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.79 2.08 2.14 3.45 0.72 0.64 67.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 27/02/03 -
Price 0.64 0.75 1.12 1.10 1.10 1.03 0.80 -
P/RPS 1.44 1.70 2.60 2.35 2.08 2.79 2.15 -23.46%
P/EPS 7.48 53.68 114.98 38.46 67.21 76.22 95.24 -81.68%
EY 13.38 1.86 0.87 2.60 1.49 1.31 1.05 446.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 2.24 2.20 2.34 0.93 0.72 31.06%

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