[TEKSENG] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,182 22,497 10,779 0 0 0 0 -
PBT 835 4,826 2,899 0 0 0 0 -
Tax -159 -1,254 -770 0 0 0 0 -
NP 676 3,572 2,129 0 0 0 0 -
-
NP to SH 676 3,572 2,129 0 0 0 0 -
-
Tax Rate 19.04% 25.98% 26.56% - - - - -
Total Cost 18,506 18,925 8,650 0 0 0 0 -
-
Net Worth 65,909 6,965,399 29,380 0 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 178,600 - - - - - -
Div Payout % - 5,000.00% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 65,909 6,965,399 29,380 0 0 0 0 -
NOSH 168,999 17,860,000 42,580 0 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.52% 15.88% 19.75% 0.00% 0.00% 0.00% 0.00% -
ROE 1.03% 0.05% 7.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.35 0.13 25.31 0.00 0.00 0.00 0.00 -
EPS 0.40 0.02 5.00 0.00 0.00 0.00 0.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.69 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.32 6.24 2.99 0.00 0.00 0.00 0.00 -
EPS 0.19 0.99 0.59 0.00 0.00 0.00 0.00 -
DPS 0.00 49.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 19.3125 0.0815 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 - - - - - -
Price 0.48 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.23 404.88 0.00 0.00 0.00 0.00 0.00 -
P/EPS 120.00 2,550.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.83 0.04 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 07/01/05 - - - - -
Price 0.42 0.51 0.52 0.00 0.00 0.00 0.00 -
P/RPS 3.70 404.88 2.05 0.00 0.00 0.00 0.00 -
P/EPS 105.00 2,550.00 10.40 0.00 0.00 0.00 0.00 -
EY 0.95 0.04 9.62 0.00 0.00 0.00 0.00 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 0.75 0.00 0.00 0.00 0.00 -

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