[TURIYA] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[TURIYA] TURIYA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 48.97%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 82,302 81,974 86,220 77,927 73,356 74,452 65,080 16.86%
PBT 22,973 21,466 20,764 5,596 3,548 5,720 2,304 360.04%
Tax -7,158 -4,108 -4,116 -3,127 -1,890 -1,162 -288 743.40%
NP 15,814 17,358 16,648 2,469 1,657 4,558 2,016 292.33%
-
NP to SH 15,814 17,358 16,648 2,469 1,657 4,558 2,016 292.33%
-
Tax Rate 31.16% 19.14% 19.82% 55.88% 53.27% 20.31% 12.50% -
Total Cost 66,488 64,616 69,572 75,458 71,698 69,894 63,064 3.57%
-
Net Worth 124,443 118,703 114,746 100,723 85,068 79,685 57,890 66.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 124,443 118,703 114,746 100,723 85,068 79,685 57,890 66.17%
NOSH 194,442 194,596 194,485 176,707 170,136 159,370 123,170 35.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.22% 21.18% 19.31% 3.17% 2.26% 6.12% 3.10% -
ROE 12.71% 14.62% 14.51% 2.45% 1.95% 5.72% 3.48% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.33 42.13 44.33 44.10 43.12 46.72 52.84 -13.68%
EPS 8.13 8.92 8.56 1.40 0.97 2.86 1.64 189.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.59 0.57 0.50 0.50 0.47 22.73%
Adjusted Per Share Value based on latest NOSH - 194,771
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.22 36.08 37.95 34.30 32.28 32.77 28.64 16.86%
EPS 6.96 7.64 7.33 1.09 0.73 2.01 0.89 291.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5477 0.5224 0.505 0.4433 0.3744 0.3507 0.2548 66.17%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.68 0.82 1.02 1.04 1.07 1.62 -
P/RPS 1.68 1.61 1.85 2.31 2.41 2.29 3.07 -32.97%
P/EPS 8.73 7.62 9.58 73.00 106.76 37.41 98.98 -80.03%
EY 11.46 13.12 10.44 1.37 0.94 2.67 1.01 401.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.39 1.79 2.08 2.14 3.45 -52.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/03/05 30/11/04 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 -
Price 0.67 0.76 0.64 0.75 1.12 1.10 1.10 -
P/RPS 1.58 1.80 1.44 1.70 2.60 2.35 2.08 -16.67%
P/EPS 8.24 8.52 7.48 53.68 114.98 38.46 67.21 -75.16%
EY 12.14 11.74 13.38 1.86 0.87 2.60 1.49 302.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.08 1.32 2.24 2.20 2.34 -41.24%

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