[TASEK] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
03-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -41.7%
YoY- -71.6%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 74,161 42,812 56,434 54,032 66,198 63,852 59,696 15.54%
PBT 8,417 -22,235 -10,144 7,080 10,744 13,765 10,925 -15.94%
Tax -1,429 7,056 190 -1,761 -1,620 -7,328 -4,416 -52.83%
NP 6,988 -15,179 -9,954 5,319 9,124 6,437 6,509 4.84%
-
NP to SH 6,988 -15,179 -9,954 5,319 9,124 6,437 6,509 4.84%
-
Tax Rate 16.98% - - 24.87% 15.08% 53.24% 40.42% -
Total Cost 67,173 57,991 66,388 48,713 57,074 57,415 53,187 16.82%
-
Net Worth 609,154 597,266 611,559 628,454 633,934 624,720 616,613 -0.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 609,154 597,266 611,559 628,454 633,934 624,720 616,613 -0.80%
NOSH 184,379 182,879 182,642 184,687 183,951 183,914 183,352 0.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.42% -35.46% -17.64% 9.84% 13.78% 10.08% 10.90% -
ROE 1.15% -2.54% -1.63% 0.85% 1.44% 1.03% 1.06% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.22 23.41 30.90 29.26 35.99 34.72 32.56 15.11%
EPS 3.79 -8.30 -5.45 2.88 4.96 3.50 3.55 4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3038 3.2659 3.3484 3.4028 3.4462 3.3968 3.363 -1.17%
Adjusted Per Share Value based on latest NOSH - 184,687
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.99 34.63 45.65 43.71 53.55 51.65 48.29 15.54%
EPS 5.65 -12.28 -8.05 4.30 7.38 5.21 5.27 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9276 4.8314 4.947 5.0837 5.128 5.0535 4.9879 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.52 3.44 3.72 3.68 4.02 3.80 4.37 -
P/RPS 8.75 14.69 12.04 12.58 11.17 10.95 13.42 -24.78%
P/EPS 92.88 -41.45 -68.26 127.78 81.05 108.57 123.10 -17.10%
EY 1.08 -2.41 -1.47 0.78 1.23 0.92 0.81 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.11 1.08 1.17 1.12 1.30 -12.16%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 25/08/05 05/05/05 03/02/05 20/10/04 06/08/04 07/05/04 -
Price 3.53 3.72 3.72 3.72 3.92 4.10 4.05 -
P/RPS 8.78 15.89 12.04 12.72 10.89 11.81 12.44 -20.71%
P/EPS 93.14 -44.82 -68.26 129.17 79.03 117.14 114.08 -12.63%
EY 1.07 -2.23 -1.47 0.77 1.27 0.85 0.88 13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.11 1.09 1.14 1.21 1.20 -7.35%

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