[TEKSENG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 111,628 98,972 76,728 0 -
PBT 6,316 5,876 3,340 0 -
Tax 4,288 -1,732 -636 0 -
NP 10,604 4,144 2,704 0 -
-
NP to SH 10,604 4,144 2,704 0 -
-
Tax Rate -67.89% 29.48% 19.04% - -
Total Cost 101,024 94,828 74,024 0 -
-
Net Worth 0 80,577 65,909 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 80,577 65,909 0 -
NOSH 241,774 191,851 168,999 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.50% 4.19% 3.52% 0.00% -
ROE 0.00% 5.14% 4.10% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 46.17 51.59 45.40 0.00 -
EPS 4.40 2.16 1.60 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.42 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 30.95 27.44 21.27 0.00 -
EPS 2.94 1.15 0.75 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2234 0.1827 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 0.47 0.44 0.48 0.00 -
P/RPS 1.02 0.85 1.06 0.00 -
P/EPS 10.72 20.37 30.00 0.00 -
EY 9.33 4.91 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.05 1.23 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/04/07 17/05/06 26/05/05 - -
Price 0.46 0.44 0.42 0.00 -
P/RPS 1.00 0.85 0.93 0.00 -
P/EPS 10.49 20.37 26.25 0.00 -
EY 9.53 4.91 3.81 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.05 1.08 0.00 -

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