[TURIYA] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 252.18%
YoY- 1141.26%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,555 22,911 17,790 20,957 16,270 6,352 6,614 119.97%
PBT 5,191 2,936 -200 2,284 576 619 241 675.59%
Tax -1,029 -1,709 -838 -509 -72 -116 -89 412.07%
NP 4,162 1,227 -1,038 1,775 504 503 152 810.29%
-
NP to SH 4,162 1,227 -1,038 1,775 504 503 152 810.29%
-
Tax Rate 19.82% 58.21% - 22.29% 12.50% 18.74% 36.93% -
Total Cost 17,393 21,684 18,828 19,182 15,766 5,849 6,462 93.61%
-
Net Worth 114,746 111,019 84,999 79,196 57,890 77,545 76,690 30.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 114,746 111,019 84,999 79,196 57,890 77,545 76,690 30.84%
NOSH 194,485 194,771 169,999 158,392 123,170 69,861 69,090 99.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.31% 5.36% -5.83% 8.47% 3.10% 7.92% 2.30% -
ROE 3.63% 1.11% -1.22% 2.24% 0.87% 0.65% 0.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.08 11.76 10.46 13.23 13.21 9.09 9.57 10.26%
EPS 2.14 0.63 -0.61 1.12 0.41 0.72 0.22 356.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.50 0.50 0.47 1.11 1.11 -34.40%
Adjusted Per Share Value based on latest NOSH - 158,392
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.42 10.02 7.78 9.16 7.11 2.78 2.89 119.99%
EPS 1.82 0.54 -0.45 0.78 0.22 0.22 0.07 779.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.4854 0.3716 0.3462 0.2531 0.339 0.3353 30.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.82 1.02 1.04 1.07 1.62 0.80 0.71 -
P/RPS 7.40 8.67 9.94 8.09 12.26 8.80 7.42 -0.17%
P/EPS 38.32 161.91 -170.33 95.48 395.91 111.11 322.73 -75.87%
EY 2.61 0.62 -0.59 1.05 0.25 0.90 0.31 314.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.79 2.08 2.14 3.45 0.72 0.64 67.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 27/02/03 -
Price 0.64 0.75 1.12 1.10 1.10 1.03 0.80 -
P/RPS 5.77 6.38 10.70 8.31 8.33 11.33 8.36 -21.91%
P/EPS 29.91 119.05 -183.43 98.16 268.83 143.06 363.64 -81.11%
EY 3.34 0.84 -0.55 1.02 0.37 0.70 0.27 435.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 2.24 2.20 2.34 0.93 0.72 31.06%

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