[TALAMT] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
21-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 100.09%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 302,578 949,192 622,480 390,359 219,835 897,003 668,482 -41.07%
PBT 30,327 75,436 43,834 34,281 13,787 58,333 45,292 -23.48%
Tax -9,805 -21,205 -12,699 -11,515 -2,409 -23,840 -15,856 -27.43%
NP 20,522 54,231 31,135 22,766 11,378 34,493 29,436 -21.39%
-
NP to SH 20,522 54,231 31,135 22,766 11,378 34,493 29,436 -21.39%
-
Tax Rate 32.33% 28.11% 28.97% 33.59% 17.47% 40.87% 35.01% -
Total Cost 282,056 894,961 591,345 367,593 208,457 862,510 639,046 -42.05%
-
Net Worth 972,765 535,174 534,628 585,804 579,812 568,426 563,741 43.91%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 14,641 - 8,607 - - - -
Div Payout % - 27.00% - 37.81% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 972,765 535,174 534,628 585,804 579,812 568,426 563,741 43.91%
NOSH 563,791 292,829 222,234 215,179 215,103 215,125 215,332 90.07%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.78% 5.71% 5.00% 5.83% 5.18% 3.85% 4.40% -
ROE 2.11% 10.13% 5.82% 3.89% 1.96% 6.07% 5.22% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 53.67 324.15 280.10 181.41 102.20 416.97 310.44 -68.99%
EPS 3.64 18.52 14.01 10.58 5.28 16.02 13.67 -58.64%
DPS 0.00 5.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.7254 1.8276 2.4057 2.7224 2.6955 2.6423 2.618 -24.28%
Adjusted Per Share Value based on latest NOSH - 215,274
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 6.83 21.44 14.06 8.82 4.96 20.26 15.10 -41.10%
EPS 0.46 1.22 0.70 0.51 0.26 0.78 0.66 -21.40%
DPS 0.00 0.33 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.2197 0.1209 0.1207 0.1323 0.1309 0.1284 0.1273 43.92%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.45 0.43 0.58 0.43 0.27 0.30 0.30 -
P/RPS 0.84 0.13 0.21 0.24 0.26 0.07 0.10 313.76%
P/EPS 12.36 2.32 4.14 4.06 5.10 1.87 2.19 217.32%
EY 8.09 43.07 24.16 24.60 19.59 53.45 45.57 -68.44%
DY 0.00 11.63 0.00 9.30 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.24 0.16 0.10 0.11 0.11 77.53%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 25/02/04 14/11/03 21/10/03 26/06/03 26/03/03 30/12/02 -
Price 0.37 0.51 0.58 0.58 0.27 0.27 0.28 -
P/RPS 0.69 0.16 0.21 0.32 0.26 0.06 0.09 289.29%
P/EPS 10.16 2.75 4.14 5.48 5.10 1.68 2.05 190.97%
EY 9.84 36.31 24.16 18.24 19.59 59.38 48.82 -65.65%
DY 0.00 9.80 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.24 0.21 0.10 0.10 0.11 53.95%

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