[TURIYA] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 125.35%
YoY- 377.85%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,213 77,928 61,369 50,193 35,436 25,624 26,023 117.20%
PBT 10,211 5,596 3,279 3,720 1,627 1,214 1,514 257.38%
Tax -4,085 -3,128 -1,535 -786 -325 -276 -145 827.75%
NP 6,126 2,468 1,744 2,934 1,302 938 1,369 171.79%
-
NP to SH 6,126 2,468 1,744 2,934 1,302 938 1,369 171.79%
-
Tax Rate 40.01% 55.90% 46.81% 21.13% 19.98% 22.73% 9.58% -
Total Cost 77,087 75,460 59,625 47,259 34,134 24,686 24,654 113.97%
-
Net Worth 114,746 111,019 84,999 79,196 57,890 77,545 76,690 30.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 114,746 111,019 84,999 79,196 57,890 77,545 76,690 30.84%
NOSH 194,485 194,771 169,999 158,392 123,170 69,861 69,090 99.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.36% 3.17% 2.84% 5.85% 3.67% 3.66% 5.26% -
ROE 5.34% 2.22% 2.05% 3.70% 2.25% 1.21% 1.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.79 40.01 36.10 31.69 28.77 36.68 37.66 8.89%
EPS 3.15 1.27 1.03 1.85 1.06 1.34 1.98 36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.50 0.50 0.47 1.11 1.11 -34.40%
Adjusted Per Share Value based on latest NOSH - 158,392
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.38 34.07 26.83 21.94 15.49 11.20 11.38 117.16%
EPS 2.68 1.08 0.76 1.28 0.57 0.41 0.60 171.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.4854 0.3716 0.3462 0.2531 0.339 0.3353 30.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.82 1.02 1.04 1.07 1.62 0.80 0.71 -
P/RPS 1.92 2.55 2.88 3.38 5.63 2.18 1.89 1.05%
P/EPS 26.03 80.50 101.38 57.76 153.25 59.58 35.83 -19.20%
EY 3.84 1.24 0.99 1.73 0.65 1.68 2.79 23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.79 2.08 2.14 3.45 0.72 0.64 67.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 27/02/03 -
Price 0.64 0.75 1.12 1.10 1.10 1.03 0.80 -
P/RPS 1.50 1.87 3.10 3.47 3.82 2.81 2.12 -20.61%
P/EPS 20.32 59.19 109.17 59.38 104.06 76.71 40.37 -36.74%
EY 4.92 1.69 0.92 1.68 0.96 1.30 2.48 57.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 2.24 2.20 2.34 0.93 0.72 31.06%

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