[TASEK] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -108.29%
YoY- -107.84%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 296,644 264,792 333,776 199,112 229,056 186,648 144,864 -0.75%
PBT 33,668 42,976 79,480 6,440 38,880 39,732 16,204 -0.77%
Tax -5,716 -6,480 -3,412 -9,040 -5,708 -4,236 0 -100.00%
NP 27,952 36,496 76,068 -2,600 33,172 35,496 16,204 -0.57%
-
NP to SH 27,952 36,496 76,068 -2,600 33,172 35,496 16,204 -0.57%
-
Tax Rate 16.98% 15.08% 4.29% 140.37% 14.68% 10.66% 0.00% -
Total Cost 268,692 228,296 257,708 201,712 195,884 151,152 128,660 -0.77%
-
Net Worth 609,154 633,934 602,572 548,687 577,721 557,375 554,250 -0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 609,154 633,934 602,572 548,687 577,721 557,375 554,250 -0.10%
NOSH 184,379 183,951 183,739 175,675 183,473 183,347 184,136 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.42% 13.78% 22.79% -1.31% 14.48% 19.02% 11.19% -
ROE 4.59% 5.76% 12.62% -0.47% 5.74% 6.37% 2.92% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 160.89 143.95 181.66 113.34 124.84 101.80 78.67 -0.75%
EPS 15.16 19.84 41.40 -1.48 18.08 19.36 8.80 -0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3038 3.4462 3.2795 3.1233 3.1488 3.04 3.01 -0.09%
Adjusted Per Share Value based on latest NOSH - 175,675
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 239.96 214.20 270.00 161.07 185.29 150.98 117.18 -0.75%
EPS 22.61 29.52 61.53 -2.10 26.83 28.71 13.11 -0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9276 5.128 4.8744 4.4385 4.6733 4.5087 4.4835 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.52 4.02 3.43 3.43 3.01 2.91 0.00 -
P/RPS 2.19 2.79 1.89 3.03 2.41 2.86 0.00 -100.00%
P/EPS 23.22 20.26 8.29 -231.76 16.65 15.03 0.00 -100.00%
EY 4.31 4.94 12.07 -0.43 6.01 6.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.05 1.10 0.96 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/10/05 20/10/04 10/11/03 24/10/02 23/10/01 27/10/00 23/10/99 -
Price 3.53 3.92 4.25 3.65 3.10 2.85 0.00 -
P/RPS 2.19 2.72 2.34 3.22 2.48 2.80 0.00 -100.00%
P/EPS 23.28 19.76 10.27 -246.62 17.15 14.72 0.00 -100.00%
EY 4.29 5.06 9.74 -0.41 5.83 6.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.30 1.17 0.98 0.94 0.00 -100.00%

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