[TURIYA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 44.74%
YoY- 202.22%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,923 83,583 84,638 81,688 83,213 77,928 61,369 18.27%
PBT 11,749 14,815 20,165 13,469 10,211 5,596 3,279 134.33%
Tax -3,374 -3,843 -7,078 -4,602 -4,085 -3,128 -1,535 69.13%
NP 8,375 10,972 13,087 8,867 6,126 2,468 1,744 184.90%
-
NP to SH 8,268 10,972 13,087 8,867 6,126 2,468 1,744 182.47%
-
Tax Rate 28.72% 25.94% 35.10% 34.17% 40.01% 55.90% 46.81% -
Total Cost 70,548 72,611 71,551 72,821 77,087 75,460 59,625 11.87%
-
Net Worth 124,415 121,617 124,175 118,739 114,746 111,019 84,999 28.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 124,415 121,617 124,175 118,739 114,746 111,019 84,999 28.94%
NOSH 194,400 193,043 194,024 194,655 194,485 194,771 169,999 9.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.61% 13.13% 15.46% 10.85% 7.36% 3.17% 2.84% -
ROE 6.65% 9.02% 10.54% 7.47% 5.34% 2.22% 2.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.60 43.30 43.62 41.97 42.79 40.01 36.10 8.15%
EPS 4.25 5.68 6.75 4.56 3.15 1.27 1.03 157.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.64 0.61 0.59 0.57 0.50 17.90%
Adjusted Per Share Value based on latest NOSH - 194,655
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.73 36.78 37.25 35.95 36.62 34.30 27.01 18.26%
EPS 3.64 4.83 5.76 3.90 2.70 1.09 0.77 181.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5476 0.5352 0.5465 0.5226 0.505 0.4886 0.3741 28.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.68 0.71 0.68 0.82 1.02 1.04 -
P/RPS 1.06 1.57 1.63 1.62 1.92 2.55 2.88 -48.67%
P/EPS 10.11 11.96 10.53 14.93 26.03 80.50 101.38 -78.52%
EY 9.89 8.36 9.50 6.70 3.84 1.24 0.99 364.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.08 1.11 1.11 1.39 1.79 2.08 -53.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 02/03/05 30/11/04 26/08/04 31/05/04 27/02/04 -
Price 0.50 0.40 0.67 0.76 0.64 0.75 1.12 -
P/RPS 1.23 0.92 1.54 1.81 1.50 1.87 3.10 -46.03%
P/EPS 11.76 7.04 9.93 16.68 20.32 59.19 109.17 -77.39%
EY 8.51 14.21 10.07 5.99 4.92 1.69 0.92 341.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 1.05 1.25 1.08 1.32 2.24 -50.53%

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