[TASEK] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 21.34%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 213,761 197,136 199,112 233,565 227,281 230,566 229,056 -4.50%
PBT 11,149 110 6,440 34,960 29,897 31,340 38,880 -56.54%
Tax -3,270 -4,018 -9,040 -3,594 -4,048 -4,500 -5,708 -31.04%
NP 7,878 -3,908 -2,600 31,366 25,849 26,840 33,172 -61.68%
-
NP to SH 7,878 -3,908 -2,600 31,366 25,849 26,840 33,172 -61.68%
-
Tax Rate 29.33% 3,652.73% 140.37% 10.28% 13.54% 14.36% 14.68% -
Total Cost 205,882 201,044 201,712 202,199 201,432 203,726 195,884 3.37%
-
Net Worth 568,489 559,775 548,687 596,045 584,138 581,618 577,721 -1.06%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 18,321 - 10,984 - -
Div Payout % - - - 58.41% - 40.93% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 568,489 559,775 548,687 596,045 584,138 581,618 577,721 -1.06%
NOSH 182,941 182,616 175,675 183,212 183,241 183,083 183,473 -0.19%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.69% -1.98% -1.31% 13.43% 11.37% 11.64% 14.48% -
ROE 1.39% -0.70% -0.47% 5.26% 4.43% 4.61% 5.74% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 116.85 107.95 113.34 127.48 124.03 125.94 124.84 -4.31%
EPS 4.31 -2.14 -1.48 17.12 14.11 14.66 18.08 -61.58%
DPS 0.00 0.00 0.00 10.00 0.00 6.00 0.00 -
NAPS 3.1075 3.0653 3.1233 3.2533 3.1878 3.1768 3.1488 -0.87%
Adjusted Per Share Value based on latest NOSH - 183,165
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 172.92 159.47 161.07 188.94 183.85 186.51 185.29 -4.50%
EPS 6.37 -3.16 -2.10 25.37 20.91 21.71 26.83 -61.69%
DPS 0.00 0.00 0.00 14.82 0.00 8.89 0.00 -
NAPS 4.5986 4.5282 4.4385 4.8216 4.7252 4.7049 4.6733 -1.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.43 3.43 3.43 3.43 3.64 3.25 3.01 -
P/RPS 2.94 3.18 3.03 2.69 2.93 2.58 2.41 14.18%
P/EPS 79.64 -160.28 -231.76 20.04 25.80 22.17 16.65 184.15%
EY 1.26 -0.62 -0.43 4.99 3.88 4.51 6.01 -64.74%
DY 0.00 0.00 0.00 2.92 0.00 1.85 0.00 -
P/NAPS 1.10 1.12 1.10 1.05 1.14 1.02 0.96 9.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 25/02/03 24/10/02 26/08/02 10/05/02 04/02/02 23/10/01 -
Price 3.46 3.43 3.65 3.70 3.58 3.28 3.10 -
P/RPS 2.96 3.18 3.22 2.90 2.89 2.60 2.48 12.53%
P/EPS 80.34 -160.28 -246.62 21.61 25.38 22.37 17.15 180.23%
EY 1.24 -0.62 -0.41 4.63 3.94 4.47 5.83 -64.40%
DY 0.00 0.00 0.00 2.70 0.00 1.83 0.00 -
P/NAPS 1.11 1.12 1.17 1.14 1.12 1.03 0.98 8.66%

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