[TASEK] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 251.0%
YoY- 3025.69%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 80,641 74,161 66,198 83,444 49,778 57,264 46,662 8.77%
PBT 14,809 8,417 10,744 19,870 1,610 9,720 9,933 6.33%
Tax -3,311 -1,429 -1,620 -853 -2,260 -1,427 -1,059 19.16%
NP 11,498 6,988 9,124 19,017 -650 8,293 8,874 4.06%
-
NP to SH 11,498 6,988 9,124 19,017 -650 8,293 8,874 4.06%
-
Tax Rate 22.36% 16.98% 15.08% 4.29% 140.37% 14.68% 10.66% -
Total Cost 69,143 67,173 57,074 64,427 50,428 48,971 37,788 9.73%
-
Net Worth 647,178 609,154 633,934 602,572 548,687 577,721 557,375 2.32%
Dividend
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 647,178 609,154 633,934 602,572 548,687 577,721 557,375 2.32%
NOSH 184,855 184,379 183,951 183,739 175,675 183,473 183,347 0.12%
Ratio Analysis
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.26% 9.42% 13.78% 22.79% -1.31% 14.48% 19.02% -
ROE 1.78% 1.15% 1.44% 3.16% -0.12% 1.44% 1.59% -
Per Share
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.62 40.22 35.99 45.41 28.34 31.21 25.45 8.64%
EPS 6.22 3.79 4.96 10.35 -0.37 4.52 4.84 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.501 3.3038 3.4462 3.2795 3.1233 3.1488 3.04 2.19%
Adjusted Per Share Value based on latest NOSH - 183,739
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.23 59.99 53.55 67.50 40.27 46.32 37.75 8.77%
EPS 9.30 5.65 7.38 15.38 -0.53 6.71 7.18 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2352 4.9276 5.128 4.8744 4.4385 4.6733 4.5087 2.32%
Price Multiplier on Financial Quarter End Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.24 3.52 4.02 3.43 3.43 3.01 2.91 -
P/RPS 0.00 8.75 11.17 7.55 12.11 9.64 11.43 -
P/EPS 0.00 92.88 81.05 33.14 -927.03 66.59 60.12 -
EY 0.00 1.08 1.23 3.02 -0.11 1.50 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.07 1.17 1.05 1.10 0.96 0.96 9.67%
Price Multiplier on Announcement Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/07 26/10/05 20/10/04 10/11/03 24/10/02 23/10/01 27/10/00 -
Price 5.51 3.53 3.92 4.25 3.65 3.10 2.85 -
P/RPS 0.00 8.78 10.89 9.36 12.88 9.93 11.20 -
P/EPS 0.00 93.14 79.03 41.06 -986.49 68.58 58.88 -
EY 0.00 1.07 1.27 2.44 -0.10 1.46 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.07 1.14 1.30 1.17 0.98 0.94 10.88%

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