[TURIYA] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -1119.82%
YoY- -250.93%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 25,316 25,832 29,533 30,377 29,950 30,696 32,422 -15.19%
PBT 708 652 423 -661 194 -760 -4,255 -
Tax -142 -92 -55 661 -120 760 4,255 -
NP 566 560 368 0 74 0 0 -
-
NP to SH 566 560 368 -754 74 -884 -4,569 -
-
Tax Rate 20.06% 14.11% 13.00% - 61.86% - - -
Total Cost 24,750 25,272 29,165 30,377 29,876 30,696 32,422 -16.45%
-
Net Worth 76,887 77,699 79,154 75,466 80,660 75,278 75,703 1.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 76,887 77,699 79,154 75,466 80,660 75,278 75,703 1.03%
NOSH 69,268 69,999 69,433 69,876 73,999 69,062 69,452 -0.17%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.24% 2.17% 1.25% 0.00% 0.25% 0.00% 0.00% -
ROE 0.74% 0.72% 0.46% -1.00% 0.09% -1.17% -6.04% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.55 36.90 42.53 43.47 40.47 44.45 46.68 -15.03%
EPS 0.82 0.80 0.53 -1.08 0.10 -1.28 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.14 1.08 1.09 1.09 1.09 1.21%
Adjusted Per Share Value based on latest NOSH - 69,310
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.07 11.29 12.91 13.28 13.09 13.42 14.17 -15.16%
EPS 0.25 0.24 0.16 -0.33 0.03 -0.39 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3362 0.3397 0.3461 0.3299 0.3526 0.3291 0.331 1.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.74 0.90 0.88 1.10 1.18 0.56 0.51 -
P/RPS 2.02 2.44 2.07 2.53 2.92 1.26 1.09 50.81%
P/EPS 90.56 112.50 166.04 -101.85 1,180.00 -43.75 -7.75 -
EY 1.10 0.89 0.60 -0.98 0.08 -2.29 -12.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.77 1.02 1.08 0.51 0.47 26.63%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 10/05/02 26/02/02 29/11/01 28/08/01 31/05/01 -
Price 0.82 0.88 1.02 0.94 1.18 1.03 0.58 -
P/RPS 2.24 2.38 2.40 2.16 2.92 2.32 1.24 48.27%
P/EPS 100.35 110.00 192.45 -87.04 1,180.00 -80.47 -8.82 -
EY 1.00 0.91 0.52 -1.15 0.08 -1.24 -11.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.89 0.87 1.08 0.94 0.53 24.89%

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