[TASEK] YoY Cumulative Quarter Result on 30-Jun-2002 [#4]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 61.79%
YoY- -6.17%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 219,476 274,336 228,689 233,565 206,670 138,836 132,606 -0.53%
PBT -14,554 67,906 22,706 34,960 31,621 8,194 11,115 -
Tax 3,865 -17,215 -4,627 -3,594 1,809 -651 -1,936 -
NP -10,689 50,691 18,079 31,366 33,430 7,543 9,179 -
-
NP to SH -10,689 50,691 18,079 31,366 33,430 7,543 9,179 -
-
Tax Rate - 25.35% 20.38% 10.28% -5.72% 7.94% 17.42% -
Total Cost 230,165 223,645 210,610 202,199 173,240 131,293 123,427 -0.66%
-
Net Worth 596,848 624,092 582,933 596,045 568,181 548,748 546,717 -0.09%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - 18,321 18,307 - - -
Div Payout % - - - 58.41% 54.76% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 596,848 624,092 582,933 596,045 568,181 548,748 546,717 -0.09%
NOSH 182,717 183,729 183,543 183,212 183,077 183,527 182,848 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -4.87% 18.48% 7.91% 13.43% 16.18% 5.43% 6.92% -
ROE -1.79% 8.12% 3.10% 5.26% 5.88% 1.37% 1.68% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 120.12 149.32 124.60 127.48 112.89 75.65 72.52 -0.53%
EPS -5.85 27.59 9.85 17.12 18.26 4.11 5.02 -
DPS 0.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 3.2665 3.3968 3.176 3.2533 3.1035 2.99 2.99 -0.09%
Adjusted Per Share Value based on latest NOSH - 183,165
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 177.54 221.92 184.99 188.94 167.18 112.31 107.27 -0.53%
EPS -8.65 41.01 14.62 25.37 27.04 6.10 7.43 -
DPS 0.00 0.00 0.00 14.82 14.81 0.00 0.00 -
NAPS 4.828 5.0484 4.7155 4.8216 4.5962 4.439 4.4225 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.44 3.80 3.43 3.43 2.98 3.58 0.00 -
P/RPS 2.86 2.54 2.75 2.69 2.64 4.73 0.00 -100.00%
P/EPS -58.80 13.77 34.82 20.04 16.32 87.10 0.00 -100.00%
EY -1.70 7.26 2.87 4.99 6.13 1.15 0.00 -100.00%
DY 0.00 0.00 0.00 2.92 3.36 0.00 0.00 -
P/NAPS 1.05 1.12 1.08 1.05 0.96 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 06/08/04 21/08/03 26/08/02 01/10/01 25/08/00 - -
Price 3.72 4.10 3.44 3.70 2.98 3.43 0.00 -
P/RPS 3.10 2.75 2.76 2.90 2.64 4.53 0.00 -100.00%
P/EPS -63.59 14.86 34.92 21.61 16.32 83.45 0.00 -100.00%
EY -1.57 6.73 2.86 4.63 6.13 1.20 0.00 -100.00%
DY 0.00 0.00 0.00 2.70 3.36 0.00 0.00 -
P/NAPS 1.14 1.21 1.08 1.14 0.96 1.15 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