[TURIYA] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.26%
YoY- 280.82%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 67,580 83,583 82,302 81,974 86,220 77,927 73,356 -5.32%
PBT 8,500 14,816 22,973 21,466 20,764 5,596 3,548 79.13%
Tax -2,240 -3,843 -7,158 -4,108 -4,116 -3,127 -1,890 12.00%
NP 6,260 10,973 15,814 17,358 16,648 2,469 1,657 142.76%
-
NP to SH 5,832 10,973 15,814 17,358 16,648 2,469 1,657 131.55%
-
Tax Rate 26.35% 25.94% 31.16% 19.14% 19.82% 55.88% 53.27% -
Total Cost 61,320 72,610 66,488 64,616 69,572 75,458 71,698 -9.90%
-
Net Worth 124,415 122,570 124,443 118,703 114,746 100,723 85,068 28.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 124,415 122,570 124,443 118,703 114,746 100,723 85,068 28.87%
NOSH 194,400 194,556 194,442 194,596 194,485 176,707 170,136 9.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.26% 13.13% 19.22% 21.18% 19.31% 3.17% 2.26% -
ROE 4.69% 8.95% 12.71% 14.62% 14.51% 2.45% 1.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.76 42.96 42.33 42.13 44.33 44.10 43.12 -13.39%
EPS 3.00 5.64 8.13 8.92 8.56 1.40 0.97 112.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.64 0.61 0.59 0.57 0.50 17.90%
Adjusted Per Share Value based on latest NOSH - 194,655
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.74 36.78 36.22 36.08 37.95 34.30 32.28 -5.32%
EPS 2.57 4.83 6.96 7.64 7.33 1.09 0.73 131.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5476 0.5394 0.5477 0.5224 0.505 0.4433 0.3744 28.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.68 0.71 0.68 0.82 1.02 1.04 -
P/RPS 1.24 1.58 1.68 1.61 1.85 2.31 2.41 -35.81%
P/EPS 14.33 12.06 8.73 7.62 9.58 73.00 106.76 -73.81%
EY 6.98 8.29 11.46 13.12 10.44 1.37 0.94 281.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.08 1.11 1.11 1.39 1.79 2.08 -53.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 02/03/05 30/11/04 26/08/04 31/05/04 27/02/04 -
Price 0.50 0.40 0.67 0.76 0.64 0.75 1.12 -
P/RPS 1.44 0.93 1.58 1.80 1.44 1.70 2.60 -32.58%
P/EPS 16.67 7.09 8.24 8.52 7.48 53.68 114.98 -72.43%
EY 6.00 14.10 12.14 11.74 13.38 1.86 0.87 262.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 1.05 1.25 1.08 1.32 2.24 -50.53%

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