[TURIYA] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[TURIYA] TURIYA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -40.56%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,688 83,213 77,928 61,369 50,193 35,436 25,624 116.15%
PBT 13,469 10,211 5,596 3,279 3,720 1,627 1,214 395.26%
Tax -4,602 -4,085 -3,128 -1,535 -786 -325 -276 549.33%
NP 8,867 6,126 2,468 1,744 2,934 1,302 938 345.25%
-
NP to SH 8,867 6,126 2,468 1,744 2,934 1,302 938 345.25%
-
Tax Rate 34.17% 40.01% 55.90% 46.81% 21.13% 19.98% 22.73% -
Total Cost 72,821 77,087 75,460 59,625 47,259 34,134 24,686 105.28%
-
Net Worth 118,739 114,746 111,019 84,999 79,196 57,890 77,545 32.74%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,739 114,746 111,019 84,999 79,196 57,890 77,545 32.74%
NOSH 194,655 194,485 194,771 169,999 158,392 123,170 69,861 97.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.85% 7.36% 3.17% 2.84% 5.85% 3.67% 3.66% -
ROE 7.47% 5.34% 2.22% 2.05% 3.70% 2.25% 1.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.97 42.79 40.01 36.10 31.69 28.77 36.68 9.37%
EPS 4.56 3.15 1.27 1.03 1.85 1.06 1.34 125.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.57 0.50 0.50 0.47 1.11 -32.83%
Adjusted Per Share Value based on latest NOSH - 169,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.71 36.38 34.07 26.83 21.94 15.49 11.20 116.17%
EPS 3.88 2.68 1.08 0.76 1.28 0.57 0.41 345.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5191 0.5017 0.4854 0.3716 0.3462 0.2531 0.339 32.74%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.68 0.82 1.02 1.04 1.07 1.62 0.80 -
P/RPS 1.62 1.92 2.55 2.88 3.38 5.63 2.18 -17.91%
P/EPS 14.93 26.03 80.50 101.38 57.76 153.25 59.58 -60.15%
EY 6.70 3.84 1.24 0.99 1.73 0.65 1.68 150.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.39 1.79 2.08 2.14 3.45 0.72 33.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 31/05/04 27/02/04 24/12/03 29/08/03 27/05/03 -
Price 0.76 0.64 0.75 1.12 1.10 1.10 1.03 -
P/RPS 1.81 1.50 1.87 3.10 3.47 3.82 2.81 -25.35%
P/EPS 16.68 20.32 59.19 109.17 59.38 104.06 76.71 -63.73%
EY 5.99 4.92 1.69 0.92 1.68 0.96 1.30 176.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 1.32 2.24 2.20 2.34 0.93 21.72%

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