[TRIUMPL] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -38.79%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,257 16,906 15,326 22,685 20,839 17,962 16,382 19.02%
PBT 2,254 1,798 1,330 2,105 2,657 1,560 236 352.01%
Tax -509 -576 12 -964 -793 -541 -212 79.59%
NP 1,745 1,222 1,342 1,141 1,864 1,019 24 1655.76%
-
NP to SH 1,745 1,222 1,342 1,141 1,864 1,019 24 1655.76%
-
Tax Rate 22.58% 32.04% -0.90% 45.80% 29.85% 34.68% 89.83% -
Total Cost 19,512 15,684 13,984 21,544 18,975 16,943 16,358 12.50%
-
Net Worth 97,041 95,237 87,200 92,760 91,893 91,448 83,199 10.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 97,041 95,237 87,200 92,760 91,893 91,448 83,199 10.83%
NOSH 43,516 43,487 43,600 43,549 43,551 43,547 40,000 5.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.21% 7.23% 8.76% 5.03% 8.94% 5.67% 0.15% -
ROE 1.80% 1.28% 1.54% 1.23% 2.03% 1.11% 0.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.85 38.88 35.15 52.09 47.85 41.25 40.96 12.49%
EPS 4.01 2.81 3.08 2.62 4.28 2.34 0.06 1559.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.00 2.13 2.11 2.10 2.08 4.76%
Adjusted Per Share Value based on latest NOSH - 43,549
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.37 19.38 17.57 26.01 23.89 20.59 18.78 19.02%
EPS 2.00 1.40 1.54 1.31 2.14 1.17 0.03 1556.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1124 1.0918 0.9996 1.0634 1.0534 1.0483 0.9538 10.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.38 1.40 1.44 1.75 1.61 1.70 -
P/RPS 2.87 3.55 3.98 2.76 3.66 3.90 4.15 -21.84%
P/EPS 34.91 49.11 45.48 54.96 40.89 68.80 2,833.33 -94.70%
EY 2.86 2.04 2.20 1.82 2.45 1.45 0.04 1636.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.70 0.68 0.83 0.77 0.82 -16.15%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 24/05/02 11/04/02 -
Price 1.48 1.40 1.25 1.49 1.71 2.00 1.70 -
P/RPS 3.03 3.60 3.56 2.86 3.57 4.85 4.15 -18.96%
P/EPS 36.91 49.82 40.61 56.87 39.95 85.47 2,833.33 -94.50%
EY 2.71 2.01 2.46 1.76 2.50 1.17 0.04 1574.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.63 0.70 0.81 0.95 0.82 -13.50%

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