[TASEK] QoQ Cumulative 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- 402.41%
YoY- -69.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 150,788 83,444 228,689 160,321 98,568 49,778 233,565 -25.24%
PBT 43,216 19,870 22,706 8,362 55 1,610 34,960 15.13%
Tax -5,471 -853 -4,627 -2,453 -2,009 -2,260 -3,594 32.22%
NP 37,745 19,017 18,079 5,909 -1,954 -650 31,366 13.09%
-
NP to SH 37,745 19,017 18,079 5,909 -1,954 -650 31,366 13.09%
-
Tax Rate 12.66% 4.29% 20.38% 29.34% 3,652.73% 140.37% 10.28% -
Total Cost 113,043 64,427 210,610 154,412 100,522 50,428 202,199 -32.06%
-
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 6.17% 3.16% 3.10% 1.04% -0.35% -0.12% 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 82.10 45.41 124.60 87.64 53.98 28.34 127.48 -25.36%
EPS 20.55 10.35 9.85 3.23 -1.07 -0.37 17.12 12.90%
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 121.98 67.50 184.99 129.69 79.73 40.27 188.94 -25.24%
EPS 30.53 15.38 14.62 4.78 -1.58 -0.53 25.37 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.82 -
NAPS 4.948 4.8744 4.7155 4.5987 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 5.01 7.55 2.75 3.91 6.35 12.11 2.69 51.20%
P/EPS 20.00 33.14 34.82 106.19 -320.56 -927.03 20.04 -0.13%
EY 5.00 3.02 2.87 0.94 -0.31 -0.11 4.99 0.13%
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 5.36 9.36 2.76 3.95 6.35 12.88 2.90 50.43%
P/EPS 21.41 41.06 34.92 107.12 -320.56 -986.49 21.61 -0.61%
EY 4.67 2.44 2.86 0.93 -0.31 -0.10 4.63 0.57%
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