[TASEK] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 129.47%
YoY- -42.36%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 280,645 301,576 333,776 228,689 213,761 197,136 199,112 25.68%
PBT 72,188 86,432 79,480 22,706 11,149 110 6,440 400.12%
Tax -13,182 -10,942 -3,412 -4,627 -3,270 -4,018 -9,040 28.56%
NP 59,005 75,490 76,068 18,079 7,878 -3,908 -2,600 -
-
NP to SH 59,005 75,490 76,068 18,079 7,878 -3,908 -2,600 -
-
Tax Rate 18.26% 12.66% 4.29% 20.38% 29.33% 3,652.73% 140.37% -
Total Cost 221,640 226,086 257,708 210,610 205,882 201,044 201,712 6.47%
-
Net Worth 618,305 611,671 602,572 582,933 568,489 559,775 548,687 8.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 618,305 611,671 602,572 582,933 568,489 559,775 548,687 8.28%
NOSH 183,855 183,673 183,739 183,543 182,941 182,616 175,675 3.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.02% 25.03% 22.79% 7.91% 3.69% -1.98% -1.31% -
ROE 9.54% 12.34% 12.62% 3.10% 1.39% -0.70% -0.47% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 152.64 164.19 181.66 124.60 116.85 107.95 113.34 21.93%
EPS 32.09 41.10 41.40 9.85 4.31 -2.14 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.363 3.3302 3.2795 3.176 3.1075 3.0653 3.1233 5.04%
Adjusted Per Share Value based on latest NOSH - 183,040
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 227.02 243.95 270.00 184.99 172.92 159.47 161.07 25.68%
EPS 47.73 61.07 61.53 14.62 6.37 -3.16 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0016 4.948 4.8744 4.7155 4.5986 4.5282 4.4385 8.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.37 4.11 3.43 3.43 3.43 3.43 3.43 -
P/RPS 2.86 2.50 1.89 2.75 2.94 3.18 3.03 -3.77%
P/EPS 13.62 10.00 8.29 34.82 79.64 -160.28 -231.76 -
EY 7.34 10.00 12.07 2.87 1.26 -0.62 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.23 1.05 1.08 1.10 1.12 1.10 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 07/05/04 10/02/04 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 -
Price 4.05 4.40 4.25 3.44 3.46 3.43 3.65 -
P/RPS 2.65 2.68 2.34 2.76 2.96 3.18 3.22 -12.16%
P/EPS 12.62 10.71 10.27 34.92 80.34 -160.28 -246.62 -
EY 7.92 9.34 9.74 2.86 1.24 -0.62 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.32 1.30 1.08 1.11 1.12 1.17 1.70%

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