[TURIYA] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[TURIYA] TURIYA BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 38.81%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,928 61,369 50,193 35,436 25,624 26,023 27,217 101.50%
PBT 5,596 3,279 3,720 1,627 1,214 1,514 680 307.08%
Tax -3,128 -1,535 -786 -325 -276 -145 -66 1206.55%
NP 2,468 1,744 2,934 1,302 938 1,369 614 152.59%
-
NP to SH 2,468 1,744 2,934 1,302 938 1,369 614 152.59%
-
Tax Rate 55.90% 46.81% 21.13% 19.98% 22.73% 9.58% 9.71% -
Total Cost 75,460 59,625 47,259 34,134 24,686 24,654 26,603 100.25%
-
Net Worth 111,019 84,999 79,196 57,890 77,545 76,690 75,585 29.18%
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 111,019 84,999 79,196 57,890 77,545 76,690 75,585 29.18%
NOSH 194,771 169,999 158,392 123,170 69,861 69,090 68,095 101.37%
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 3.17% 2.84% 5.85% 3.67% 3.66% 5.26% 2.26% -
ROE 2.22% 2.05% 3.70% 2.25% 1.21% 1.79% 0.81% -
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 40.01 36.10 31.69 28.77 36.68 37.66 39.97 0.06%
EPS 1.27 1.03 1.85 1.06 1.34 1.98 0.90 25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.50 0.50 0.47 1.11 1.11 1.11 -35.84%
Adjusted Per Share Value based on latest NOSH - 123,170
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.07 26.83 21.94 15.49 11.20 11.38 11.90 101.49%
EPS 1.08 0.76 1.28 0.57 0.41 0.60 0.27 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4854 0.3716 0.3462 0.2531 0.339 0.3353 0.3305 29.17%
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 1.02 1.04 1.07 1.62 0.80 0.71 0.74 -
P/RPS 2.55 2.88 3.38 5.63 2.18 1.89 1.85 23.83%
P/EPS 80.50 101.38 57.76 153.25 59.58 35.83 82.07 -1.27%
EY 1.24 0.99 1.73 0.65 1.68 2.79 1.22 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.08 2.14 3.45 0.72 0.64 0.67 92.42%
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 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 27/02/03 26/11/02 -
Price 0.75 1.12 1.10 1.10 1.03 0.80 0.82 -
P/RPS 1.87 3.10 3.47 3.82 2.81 2.12 2.05 -5.93%
P/EPS 59.19 109.17 59.38 104.06 76.71 40.37 90.94 -24.87%
EY 1.69 0.92 1.68 0.96 1.30 2.48 1.10 33.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.24 2.20 2.34 0.93 0.72 0.74 47.03%

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