[TURIYA] QoQ TTM Result on 31-Mar-2002 [#4]

Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 106.68%
YoY- 108.05%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 26,023 27,217 28,319 29,535 31,412 30,785 31,497 -11.92%
PBT 1,514 680 776 423 -5,274 -4,903 -5,077 -
Tax -145 -66 -47 166 4,929 5,161 5,172 -
NP 1,369 614 729 589 -345 258 95 489.30%
-
NP to SH 1,369 614 729 368 -5,510 -5,172 -5,335 -
-
Tax Rate 9.58% 9.71% 6.06% -39.24% - - - -
Total Cost 24,654 26,603 27,590 28,946 31,757 30,527 31,402 -14.85%
-
Net Worth 76,690 75,585 77,699 79,459 74,855 76,005 75,278 1.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 76,690 75,585 77,699 79,459 74,855 76,005 75,278 1.24%
NOSH 69,090 68,095 69,999 69,701 69,310 69,729 69,062 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.26% 2.26% 2.57% 1.99% -1.10% 0.84% 0.30% -
ROE 1.79% 0.81% 0.94% 0.46% -7.36% -6.80% -7.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 37.66 39.97 40.46 42.37 45.32 44.15 45.61 -11.95%
EPS 1.98 0.90 1.04 0.53 -7.95 -7.42 -7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.14 1.08 1.09 1.09 1.21%
Adjusted Per Share Value based on latest NOSH - 69,701
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.38 11.90 12.38 12.91 13.73 13.46 13.77 -11.90%
EPS 0.60 0.27 0.32 0.16 -2.41 -2.26 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3353 0.3305 0.3397 0.3474 0.3273 0.3323 0.3291 1.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.71 0.74 0.90 0.88 1.10 1.18 0.56 -
P/RPS 1.89 1.85 2.22 2.08 2.43 2.67 1.23 33.05%
P/EPS 35.83 82.07 86.42 166.68 -13.84 -15.91 -7.25 -
EY 2.79 1.22 1.16 0.60 -7.23 -6.29 -13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.81 0.77 1.02 1.08 0.51 16.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 27/08/02 10/05/02 26/02/02 29/11/01 28/08/01 -
Price 0.80 0.82 0.88 1.02 0.94 1.18 1.03 -
P/RPS 2.12 2.05 2.18 2.41 2.07 2.67 2.26 -4.16%
P/EPS 40.37 90.94 84.50 193.19 -11.82 -15.91 -13.33 -
EY 2.48 1.10 1.18 0.52 -8.46 -6.29 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.79 0.89 0.87 1.08 0.94 -16.24%

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