[TURIYA] YoY Annualized Quarter 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- 126.09%
YoY- 705.3%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 83,748 69,270 81,974 74,452 25,316 29,950 33,286 16.61%
PBT 9,734 8,364 21,466 5,720 708 194 1,490 36.70%
Tax -1,724 -2,076 -4,108 -1,162 -142 -120 -210 42.00%
NP 8,010 6,288 17,358 4,558 566 74 1,280 35.73%
-
NP to SH 7,488 5,784 17,358 4,558 566 74 1,280 34.21%
-
Tax Rate 17.71% 24.82% 19.14% 20.31% 20.06% 61.86% 14.09% -
Total Cost 75,738 62,982 64,616 69,894 24,750 29,876 32,006 15.42%
-
Net Worth 284,700 124,220 118,703 79,685 76,887 80,660 79,304 23.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 284,700 124,220 118,703 79,685 76,887 80,660 79,304 23.72%
NOSH 195,000 194,093 194,596 159,370 69,268 73,999 69,565 18.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.56% 9.08% 21.18% 6.12% 2.24% 0.25% 3.85% -
ROE 2.63% 4.66% 14.62% 5.72% 0.74% 0.09% 1.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.95 35.69 42.13 46.72 36.55 40.47 47.85 -1.78%
EPS 3.84 2.98 8.92 2.86 0.82 0.10 1.84 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.64 0.61 0.50 1.11 1.09 1.14 4.20%
Adjusted Per Share Value based on latest NOSH - 158,392
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.61 30.28 35.84 32.55 11.07 13.09 14.55 16.61%
EPS 3.27 2.53 7.59 1.99 0.25 0.03 0.56 34.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2447 0.5431 0.519 0.3484 0.3362 0.3526 0.3467 23.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.30 0.40 0.68 1.07 0.74 1.18 1.00 -
P/RPS 0.70 1.12 1.61 2.29 2.02 2.92 2.09 -16.65%
P/EPS 7.81 13.42 7.62 37.41 90.56 1,180.00 54.35 -27.61%
EY 12.80 7.45 13.12 2.67 1.10 0.08 1.84 38.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.63 1.11 2.14 0.67 1.08 0.88 -21.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 24/12/03 26/11/02 29/11/01 30/11/00 -
Price 0.32 0.36 0.76 1.10 0.82 1.18 0.92 -
P/RPS 0.75 1.01 1.80 2.35 2.24 2.92 1.92 -14.49%
P/EPS 8.33 12.08 8.52 38.46 100.35 1,180.00 50.00 -25.81%
EY 12.00 8.28 11.74 2.60 1.00 0.08 2.00 34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.56 1.25 2.20 0.74 1.08 0.81 -19.51%

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