[TURIYA] YoY Annualized Quarter 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- -63.64%
YoY- 185.09%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 81,848 72,884 82,302 73,356 25,694 30,377 31,765 17.07%
PBT 9,496 9,392 22,973 3,548 792 -661 696 54.54%
Tax -1,898 -1,969 -7,158 -1,890 -210 661 -196 45.97%
NP 7,597 7,422 15,814 1,657 581 0 500 57.34%
-
NP to SH 7,220 6,946 15,814 1,657 581 -754 500 56.01%
-
Tax Rate 19.99% 20.96% 31.16% 53.27% 26.52% - 28.16% -
Total Cost 74,250 65,461 66,488 71,698 25,113 30,377 31,265 15.49%
-
Net Worth 284,384 287,716 124,443 85,068 76,819 75,466 79,166 23.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 284,384 287,716 124,443 85,068 76,819 75,466 79,166 23.74%
NOSH 194,784 194,402 194,442 170,136 69,206 69,876 69,444 18.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.28% 10.18% 19.22% 2.26% 2.26% 0.00% 1.57% -
ROE 2.54% 2.41% 12.71% 1.95% 0.76% -1.00% 0.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.02 37.49 42.33 43.12 37.13 43.47 45.74 -1.40%
EPS 3.71 3.57 8.13 0.97 0.84 -1.08 0.72 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 0.64 0.50 1.11 1.08 1.14 4.20%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 36.02 32.08 36.22 32.28 11.31 13.37 13.98 17.07%
EPS 3.18 3.06 6.96 0.73 0.26 -0.33 0.22 56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2662 0.5477 0.3744 0.3381 0.3321 0.3484 23.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.37 0.36 0.71 1.04 0.71 1.10 0.68 -
P/RPS 0.88 0.96 1.68 2.41 1.91 2.53 1.49 -8.39%
P/EPS 9.98 10.07 8.73 106.76 84.52 -101.85 94.44 -31.22%
EY 10.02 9.93 11.46 0.94 1.18 -0.98 1.06 45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 1.11 2.08 0.64 1.02 0.60 -13.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 02/03/05 27/02/04 27/02/03 26/02/02 28/02/01 -
Price 0.43 0.37 0.67 1.12 0.80 0.94 0.61 -
P/RPS 1.02 0.99 1.58 2.60 2.15 2.16 1.33 -4.32%
P/EPS 11.60 10.35 8.24 114.98 95.24 -87.04 84.72 -28.19%
EY 8.62 9.66 12.14 0.87 1.05 -1.15 1.18 39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 1.05 2.24 0.72 0.87 0.54 -9.83%

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