[TALAMT] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 57.22%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 231,865 254,040 1,000,314 949,192 897,003 771,656 567,373 -13.84%
PBT -1,636 -500,845 128,554 75,436 58,333 45,356 53,279 -
Tax 2,606 -12,556 -35,544 -21,205 -23,840 -19,674 -27,183 -
NP 970 -513,401 93,010 54,231 34,493 25,682 26,096 -42.21%
-
NP to SH 8,950 -513,401 93,010 54,231 34,493 25,682 26,096 -16.32%
-
Tax Rate - - 27.65% 28.11% 40.87% 43.38% 51.02% -
Total Cost 230,895 767,441 907,304 894,961 862,510 745,974 541,277 -13.23%
-
Net Worth 327,746 548,257 1,048,862 535,174 568,426 533,466 512,058 -7.16%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - 23,252 14,641 - 6,458 6,460 -
Div Payout % - - 25.00% 27.00% - 25.15% 24.76% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 327,746 548,257 1,048,862 535,174 568,426 533,466 512,058 -7.16%
NOSH 630,281 613,675 581,312 292,829 215,125 215,272 215,358 19.58%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 0.42% -202.09% 9.30% 5.71% 3.85% 3.33% 4.60% -
ROE 2.73% -93.64% 8.87% 10.13% 6.07% 4.81% 5.10% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 36.79 41.40 172.08 324.15 416.97 358.46 263.46 -27.96%
EPS 1.42 -83.66 16.00 18.52 16.02 11.93 12.21 -30.12%
DPS 0.00 0.00 4.00 5.00 0.00 3.00 3.00 -
NAPS 0.52 0.8934 1.8043 1.8276 2.6423 2.4781 2.3777 -22.37%
Adjusted Per Share Value based on latest NOSH - 292,750
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 5.24 5.74 22.59 21.44 20.26 17.43 12.81 -13.83%
EPS 0.20 -11.59 2.10 1.22 0.78 0.58 0.59 -16.49%
DPS 0.00 0.00 0.53 0.33 0.00 0.15 0.15 -
NAPS 0.074 0.1238 0.2369 0.1209 0.1284 0.1205 0.1156 -7.16%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.08 0.07 0.38 0.43 0.30 0.30 0.31 -
P/RPS 0.23 0.17 0.22 0.13 0.07 0.08 0.12 11.44%
P/EPS 5.63 -0.08 2.38 2.32 1.87 2.51 2.56 14.02%
EY 17.76 -1,195.14 42.11 43.07 53.45 39.77 39.09 -12.31%
DY 0.00 0.00 10.53 11.63 0.00 10.00 9.68 -
P/NAPS 0.15 0.08 0.21 0.24 0.11 0.12 0.13 2.41%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 31/03/06 31/03/05 25/02/04 26/03/03 27/03/02 30/03/01 -
Price 0.12 0.07 0.33 0.51 0.27 0.31 0.26 -
P/RPS 0.35 0.17 0.19 0.16 0.06 0.09 0.10 23.20%
P/EPS 8.44 -0.08 2.06 2.75 1.68 2.60 2.15 25.58%
EY 11.84 -1,195.14 48.48 36.31 59.38 38.48 46.61 -20.41%
DY 0.00 0.00 12.12 9.80 0.00 9.68 11.54 -
P/NAPS 0.22 0.08 0.18 0.28 0.10 0.13 0.11 12.24%

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