[TASEK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -200.62%
YoY- -114.56%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 83,444 228,689 160,321 98,568 49,778 233,565 170,461 -37.86%
PBT 19,870 22,706 8,362 55 1,610 34,960 22,423 -7.73%
Tax -853 -4,627 -2,453 -2,009 -2,260 -3,594 -3,036 -57.06%
NP 19,017 18,079 5,909 -1,954 -650 31,366 19,387 -1.27%
-
NP to SH 19,017 18,079 5,909 -1,954 -650 31,366 19,387 -1.27%
-
Tax Rate 4.29% 20.38% 29.34% 3,652.73% 140.37% 10.28% 13.54% -
Total Cost 64,427 210,610 154,412 100,522 50,428 202,199 151,074 -43.31%
-
Net Worth 602,572 582,933 568,489 559,775 548,687 596,045 584,138 2.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 18,321 - -
Div Payout % - - - - - 58.41% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 602,572 582,933 568,489 559,775 548,687 596,045 584,138 2.09%
NOSH 183,739 183,543 182,941 182,616 175,675 183,212 183,241 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.79% 7.91% 3.69% -1.98% -1.31% 13.43% 11.37% -
ROE 3.16% 3.10% 1.04% -0.35% -0.12% 5.26% 3.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.41 124.60 87.64 53.98 28.34 127.48 93.03 -37.97%
EPS 10.35 9.85 3.23 -1.07 -0.37 17.12 10.58 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.2795 3.176 3.1075 3.0653 3.1233 3.2533 3.1878 1.90%
Adjusted Per Share Value based on latest NOSH - 186,285
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.50 184.99 129.69 79.73 40.27 188.94 137.89 -37.86%
EPS 15.38 14.62 4.78 -1.58 -0.53 25.37 15.68 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 14.82 0.00 -
NAPS 4.8744 4.7155 4.5987 4.5282 4.4385 4.8216 4.7252 2.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.43 3.43 3.43 3.43 3.43 3.43 3.64 -
P/RPS 7.55 2.75 3.91 6.35 12.11 2.69 3.91 55.00%
P/EPS 33.14 34.82 106.19 -320.56 -927.03 20.04 34.40 -2.45%
EY 3.02 2.87 0.94 -0.31 -0.11 4.99 2.91 2.50%
DY 0.00 0.00 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 1.05 1.08 1.10 1.12 1.10 1.05 1.14 -5.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 26/08/02 10/05/02 -
Price 4.25 3.44 3.46 3.43 3.65 3.70 3.58 -
P/RPS 9.36 2.76 3.95 6.35 12.88 2.90 3.85 80.70%
P/EPS 41.06 34.92 107.12 -320.56 -986.49 21.61 33.84 13.74%
EY 2.44 2.86 0.93 -0.31 -0.10 4.63 2.96 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 1.30 1.08 1.11 1.12 1.17 1.14 1.12 10.43%

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