[TASEK] QoQ 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- 702.99%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 67,344 83,444 68,368 61,753 48,790 49,778 63,104 4.41%
PBT 23,346 19,870 14,344 8,307 -1,555 1,610 12,537 51.18%
Tax -4,618 -853 -8,926 -444 251 -2,260 -558 307.57%
NP 18,728 19,017 5,418 7,863 -1,304 -650 11,979 34.59%
-
NP to SH 18,728 19,017 5,418 7,863 -1,304 -650 11,979 34.59%
-
Tax Rate 19.78% 4.29% 62.23% 5.34% - 140.37% 4.45% -
Total Cost 48,616 64,427 62,950 53,890 50,094 50,428 51,125 -3.29%
-
Net Worth 609,657 602,572 581,336 568,238 571,021 548,687 595,891 1.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 12,821 -
Div Payout % - - - - - - 107.03% -
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 609,657 602,572 581,336 568,238 571,021 548,687 595,891 1.53%
NOSH 183,069 183,739 183,040 182,860 186,285 175,675 183,165 -0.03%
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 27.81% 22.79% 7.92% 12.73% -2.67% -1.31% 18.98% -
ROE 3.07% 3.16% 0.93% 1.38% -0.23% -0.12% 2.01% -
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 36.79 45.41 37.35 33.77 26.19 28.34 34.45 4.46%
EPS 10.23 10.35 2.96 4.30 -0.70 -0.37 6.54 34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
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 54.48 67.50 55.30 49.95 39.47 40.27 51.05 4.41%
EPS 15.15 15.38 4.38 6.36 -1.05 -0.53 9.69 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.37 -
NAPS 4.9317 4.8744 4.7026 4.5966 4.6191 4.4385 4.8203 1.53%
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 11.17 7.55 9.18 10.16 13.10 12.11 9.96 7.92%
P/EPS 40.18 33.14 115.88 79.77 -490.00 -927.03 52.45 -16.23%
EY 2.49 3.02 0.86 1.25 -0.20 -0.11 1.91 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
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 11.96 9.36 9.21 10.25 13.10 12.88 10.74 7.41%
P/EPS 43.01 41.06 116.22 80.47 -490.00 -986.49 56.57 -16.65%
EY 2.32 2.44 0.86 1.24 -0.20 -0.10 1.77 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
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