[TALAMT] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 17.18%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 622,480 390,359 219,835 897,003 668,482 493,373 233,530 91.90%
PBT 43,834 34,281 13,787 58,333 45,292 35,150 18,242 79.11%
Tax -12,699 -11,515 -2,409 -23,840 -15,856 -11,717 -4,695 93.77%
NP 31,135 22,766 11,378 34,493 29,436 23,433 13,547 73.89%
-
NP to SH 31,135 22,766 11,378 34,493 29,436 23,433 13,547 73.89%
-
Tax Rate 28.97% 33.59% 17.47% 40.87% 35.01% 33.33% 25.74% -
Total Cost 591,345 367,593 208,457 862,510 639,046 469,940 219,983 92.98%
-
Net Worth 534,628 585,804 579,812 568,426 563,741 554,509 547,738 -1.59%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 8,607 - - - - - -
Div Payout % - 37.81% - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 534,628 585,804 579,812 568,426 563,741 554,509 547,738 -1.59%
NOSH 222,234 215,179 215,103 215,125 215,332 215,376 215,373 2.10%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 5.00% 5.83% 5.18% 3.85% 4.40% 4.75% 5.80% -
ROE 5.82% 3.89% 1.96% 6.07% 5.22% 4.23% 2.47% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 280.10 181.41 102.20 416.97 310.44 229.07 108.43 87.94%
EPS 14.01 10.58 5.28 16.02 13.67 10.88 6.29 70.30%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4057 2.7224 2.6955 2.6423 2.618 2.5746 2.5432 -3.62%
Adjusted Per Share Value based on latest NOSH - 214,865
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 14.49 9.09 5.12 20.88 15.56 11.49 5.44 91.81%
EPS 0.72 0.53 0.26 0.80 0.69 0.55 0.32 71.45%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1245 0.1364 0.135 0.1323 0.1312 0.1291 0.1275 -1.57%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.58 0.43 0.27 0.30 0.30 0.33 0.34 -
P/RPS 0.21 0.24 0.26 0.07 0.10 0.14 0.31 -22.81%
P/EPS 4.14 4.06 5.10 1.87 2.19 3.03 5.41 -16.29%
EY 24.16 24.60 19.59 53.45 45.57 32.97 18.50 19.41%
DY 0.00 9.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.10 0.11 0.11 0.13 0.13 50.32%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 14/11/03 21/10/03 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 -
Price 0.58 0.58 0.27 0.27 0.28 0.30 0.32 -
P/RPS 0.21 0.32 0.26 0.06 0.09 0.13 0.30 -21.11%
P/EPS 4.14 5.48 5.10 1.68 2.05 2.76 5.09 -12.83%
EY 24.16 18.24 19.59 59.38 48.82 36.27 19.66 14.68%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.10 0.10 0.11 0.12 0.13 50.32%

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