[TURIYA] YoY Cumulative 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- -45.46%
YoY- 185.09%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 61,386 54,663 61,727 55,017 19,271 22,783 23,824 17.07%
PBT 7,122 7,044 17,230 2,661 594 -496 522 54.54%
Tax -1,424 -1,477 -5,369 -1,418 -158 496 -147 45.97%
NP 5,698 5,567 11,861 1,243 436 0 375 57.34%
-
NP to SH 5,415 5,210 11,861 1,243 436 -566 375 56.01%
-
Tax Rate 19.99% 20.97% 31.16% 53.29% 26.60% - 28.16% -
Total Cost 55,688 49,096 49,866 53,774 18,835 22,783 23,449 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 1.90% 1.81% 9.53% 1.46% 0.57% -0.75% 0.47% -
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 31.51 28.12 31.75 32.34 27.85 32.60 34.31 -1.40%
EPS 2.78 2.68 6.10 0.73 0.63 -0.81 0.54 31.38%
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 27.02 24.06 27.17 24.21 8.48 10.03 10.48 17.09%
EPS 2.38 2.29 5.22 0.55 0.19 -0.25 0.17 55.21%
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 1.17 1.28 2.24 3.22 2.55 3.37 1.98 -8.39%
P/EPS 13.31 13.43 11.64 142.35 112.70 -135.80 125.93 -31.22%
EY 7.51 7.44 8.59 0.70 0.89 -0.74 0.79 45.52%
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 1.36 1.32 2.11 3.46 2.87 2.88 1.78 -4.38%
P/EPS 15.47 13.81 10.98 153.30 126.98 -116.05 112.96 -28.19%
EY 6.47 7.24 9.10 0.65 0.79 -0.86 0.89 39.16%
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