[TASEK] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 301.6%
YoY- -69.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 301,576 333,776 228,689 213,761 197,136 199,112 233,565 18.51%
PBT 86,432 79,480 22,706 11,149 110 6,440 34,960 82.53%
Tax -10,942 -3,412 -4,627 -3,270 -4,018 -9,040 -3,594 109.63%
NP 75,490 76,068 18,079 7,878 -3,908 -2,600 31,366 79.30%
-
NP to SH 75,490 76,068 18,079 7,878 -3,908 -2,600 31,366 79.30%
-
Tax Rate 12.66% 4.29% 20.38% 29.33% 3,652.73% 140.37% 10.28% -
Total Cost 226,086 257,708 210,610 205,882 201,044 201,712 202,199 7.70%
-
Net Worth 611,671 602,572 582,933 568,489 559,775 548,687 596,045 1.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 18,321 -
Div Payout % - - - - - - 58.41% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 611,671 602,572 582,933 568,489 559,775 548,687 596,045 1.73%
NOSH 183,673 183,739 183,543 182,941 182,616 175,675 183,212 0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.03% 22.79% 7.91% 3.69% -1.98% -1.31% 13.43% -
ROE 12.34% 12.62% 3.10% 1.39% -0.70% -0.47% 5.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 164.19 181.66 124.60 116.85 107.95 113.34 127.48 18.32%
EPS 41.10 41.40 9.85 4.31 -2.14 -1.48 17.12 79.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.3302 3.2795 3.176 3.1075 3.0653 3.1233 3.2533 1.56%
Adjusted Per Share Value based on latest NOSH - 182,860
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 243.95 270.00 184.99 172.92 159.47 161.07 188.94 18.51%
EPS 61.07 61.53 14.62 6.37 -3.16 -2.10 25.37 79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.82 -
NAPS 4.948 4.8744 4.7155 4.5986 4.5282 4.4385 4.8216 1.73%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.11 3.43 3.43 3.43 3.43 3.43 3.43 -
P/RPS 2.50 1.89 2.75 2.94 3.18 3.03 2.69 -4.75%
P/EPS 10.00 8.29 34.82 79.64 -160.28 -231.76 20.04 -37.00%
EY 10.00 12.07 2.87 1.26 -0.62 -0.43 4.99 58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 1.23 1.05 1.08 1.10 1.12 1.10 1.05 11.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 10/02/04 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 26/08/02 -
Price 4.40 4.25 3.44 3.46 3.43 3.65 3.70 -
P/RPS 2.68 2.34 2.76 2.96 3.18 3.22 2.90 -5.11%
P/EPS 10.71 10.27 34.92 80.34 -160.28 -246.62 21.61 -37.29%
EY 9.34 9.74 2.86 1.24 -0.62 -0.41 4.63 59.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 1.32 1.30 1.08 1.11 1.12 1.17 1.14 10.23%

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