[TASEK] QoQ Cumulative 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- 61.79%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 160,321 98,568 49,778 233,565 170,461 115,283 57,264 98.76%
PBT 8,362 55 1,610 34,960 22,423 15,670 9,720 -9.55%
Tax -2,453 -2,009 -2,260 -3,594 -3,036 -2,250 -1,427 43.54%
NP 5,909 -1,954 -650 31,366 19,387 13,420 8,293 -20.24%
-
NP to SH 5,909 -1,954 -650 31,366 19,387 13,420 8,293 -20.24%
-
Tax Rate 29.34% 3,652.73% 140.37% 10.28% 13.54% 14.36% 14.68% -
Total Cost 154,412 100,522 50,428 202,199 151,074 101,863 48,971 115.17%
-
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 - 5,492 - -
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 1.04% -0.35% -0.12% 5.26% 3.32% 2.31% 1.44% -
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 87.64 53.98 28.34 127.48 93.03 62.97 31.21 99.16%
EPS 3.23 -1.07 -0.37 17.12 10.58 7.33 4.52 -20.08%
DPS 0.00 0.00 0.00 10.00 0.00 3.00 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 129.69 79.73 40.27 188.94 137.89 93.26 46.32 98.77%
EPS 4.78 -1.58 -0.53 25.37 15.68 10.86 6.71 -20.25%
DPS 0.00 0.00 0.00 14.82 0.00 4.44 0.00 -
NAPS 4.5987 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 3.91 6.35 12.11 2.69 3.91 5.16 9.64 -45.23%
P/EPS 106.19 -320.56 -927.03 20.04 34.40 44.34 66.59 36.53%
EY 0.94 -0.31 -0.11 4.99 2.91 2.26 1.50 -26.79%
DY 0.00 0.00 0.00 2.92 0.00 0.92 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 3.95 6.35 12.88 2.90 3.85 5.21 9.93 -45.94%
P/EPS 107.12 -320.56 -986.49 21.61 33.84 44.75 68.58 34.65%
EY 0.93 -0.31 -0.10 4.63 2.96 2.23 1.46 -25.98%
DY 0.00 0.00 0.00 2.70 0.00 0.91 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