[TRIUMPL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -90.54%
YoY- -92.05%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 130,344 161,340 185,020 165,032 114,448 150,988 149,292 -2.23%
PBT 1,844 7,100 20,360 17,404 -2,540 12,836 12,000 -26.79%
Tax -1,544 -2,724 -3,224 -4,232 60 -3,368 -3,524 -12.83%
NP 300 4,376 17,136 13,172 -2,480 9,468 8,476 -42.67%
-
NP to SH 348 4,376 17,136 13,172 -2,480 9,468 8,476 -41.23%
-
Tax Rate 83.73% 38.37% 15.83% 24.32% - 26.24% 29.37% -
Total Cost 130,044 156,964 167,884 151,860 116,928 141,520 140,816 -1.31%
-
Net Worth 237,509 232,692 218,126 202,981 200,845 188,837 178,763 4.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 237,509 232,692 218,126 202,981 200,845 188,837 178,763 4.84%
NOSH 86,999 86,825 87,250 87,116 87,323 87,022 87,201 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.23% 2.71% 9.26% 7.98% -2.17% 6.27% 5.68% -
ROE 0.15% 1.88% 7.86% 6.49% -1.23% 5.01% 4.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 149.82 185.82 212.06 189.44 131.06 173.51 171.20 -2.19%
EPS 0.40 5.04 19.64 15.12 -2.84 10.88 9.72 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.68 2.50 2.33 2.30 2.17 2.05 4.88%
Adjusted Per Share Value based on latest NOSH - 86,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 149.42 184.95 212.10 189.19 131.20 173.09 171.14 -2.23%
EPS 0.40 5.02 19.64 15.10 -2.84 10.85 9.72 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7227 2.6675 2.5005 2.3269 2.3024 2.1648 2.0493 4.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.70 0.84 0.88 0.80 0.90 0.72 1.06 -
P/RPS 0.47 0.45 0.41 0.42 0.69 0.41 0.62 -4.50%
P/EPS 175.00 16.67 4.48 5.29 -31.69 6.62 10.91 58.73%
EY 0.57 6.00 22.32 18.90 -3.16 15.11 9.17 -37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.35 0.34 0.39 0.33 0.52 -10.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 23/05/11 31/05/10 27/05/09 29/05/08 25/05/07 -
Price 0.93 0.78 0.85 0.73 0.75 0.95 1.09 -
P/RPS 0.62 0.42 0.40 0.39 0.57 0.55 0.64 -0.52%
P/EPS 232.50 15.48 4.33 4.83 -26.41 8.73 11.21 65.67%
EY 0.43 6.46 23.11 20.71 -3.79 11.45 8.92 -39.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.34 0.31 0.33 0.44 0.53 -7.12%

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