[TASEK] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -31.1%
YoY- -54.77%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 59,696 67,344 83,444 68,368 61,753 48,790 49,778 12.86%
PBT 10,925 23,346 19,870 14,344 8,307 -1,555 1,610 258.00%
Tax -4,416 -4,618 -853 -8,926 -444 251 -2,260 56.23%
NP 6,509 18,728 19,017 5,418 7,863 -1,304 -650 -
-
NP to SH 6,509 18,728 19,017 5,418 7,863 -1,304 -650 -
-
Tax Rate 40.42% 19.78% 4.29% 62.23% 5.34% - 140.37% -
Total Cost 53,187 48,616 64,427 62,950 53,890 50,094 50,428 3.61%
-
Net Worth 616,613 609,657 602,572 581,336 568,238 571,021 548,687 8.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 616,613 609,657 602,572 581,336 568,238 571,021 548,687 8.08%
NOSH 183,352 183,069 183,739 183,040 182,860 186,285 175,675 2.88%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.90% 27.81% 22.79% 7.92% 12.73% -2.67% -1.31% -
ROE 1.06% 3.07% 3.16% 0.93% 1.38% -0.23% -0.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.56 36.79 45.41 37.35 33.77 26.19 28.34 9.68%
EPS 3.55 10.23 10.35 2.96 4.30 -0.70 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.363 3.3302 3.2795 3.176 3.1075 3.0653 3.1233 5.04%
Adjusted Per Share Value based on latest NOSH - 183,040
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.29 54.48 67.50 55.30 49.95 39.47 40.27 12.85%
EPS 5.27 15.15 15.38 4.38 6.36 -1.05 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9879 4.9317 4.8744 4.7026 4.5966 4.6191 4.4385 8.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.37 4.11 3.43 3.43 3.43 3.43 3.43 -
P/RPS 13.42 11.17 7.55 9.18 10.16 13.10 12.11 7.08%
P/EPS 123.10 40.18 33.14 115.88 79.77 -490.00 -927.03 -
EY 0.81 2.49 3.02 0.86 1.25 -0.20 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.23 1.05 1.08 1.10 1.12 1.10 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 07/05/04 10/02/04 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 -
Price 4.05 4.40 4.25 3.44 3.46 3.43 3.65 -
P/RPS 12.44 11.96 9.36 9.21 10.25 13.10 12.88 -2.28%
P/EPS 114.08 43.01 41.06 116.22 80.47 -490.00 -986.49 -
EY 0.88 2.32 2.44 0.86 1.24 -0.20 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.32 1.30 1.08 1.11 1.12 1.17 1.70%

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