[TURIYA] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[TURIYA] TURIYA BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 125.35%
YoY- 377.85%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 81,519 77,231 81,688 50,193 27,217 30,785 32,482 16.56%
PBT 5,262 8,264 13,469 3,720 680 -4,903 2,661 12.02%
Tax -1,849 -2,826 -4,602 -786 -66 5,161 75 -
NP 3,413 5,438 8,867 2,934 614 258 2,736 3.75%
-
NP to SH 2,977 5,186 8,867 2,934 614 -5,172 2,595 2.31%
-
Tax Rate 35.14% 34.20% 34.17% 21.13% 9.71% - -2.82% -
Total Cost 78,106 71,793 72,821 47,259 26,603 30,527 29,746 17.44%
-
Net Worth 283,403 124,021 118,739 79,196 75,585 76,005 77,357 24.14%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 283,403 124,021 118,739 79,196 75,585 76,005 77,357 24.14%
NOSH 194,112 193,783 194,655 158,392 68,095 69,729 67,857 19.13%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.19% 7.04% 10.85% 5.85% 2.26% 0.84% 8.42% -
ROE 1.05% 4.18% 7.47% 3.70% 0.81% -6.80% 3.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.00 39.85 41.97 31.69 39.97 44.15 47.87 -2.15%
EPS 1.53 2.68 4.56 1.85 0.90 -7.42 3.82 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.64 0.61 0.50 1.11 1.09 1.14 4.20%
Adjusted Per Share Value based on latest NOSH - 158,392
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.64 33.77 35.71 21.94 11.90 13.46 14.20 16.56%
EPS 1.30 2.27 3.88 1.28 0.27 -2.26 1.13 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.239 0.5422 0.5191 0.3462 0.3305 0.3323 0.3382 24.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.30 0.40 0.68 1.07 0.74 1.18 1.00 -
P/RPS 0.71 1.00 1.62 3.38 1.85 2.67 2.09 -16.46%
P/EPS 19.56 14.95 14.93 57.76 82.07 -15.91 26.15 -4.72%
EY 5.11 6.69 6.70 1.73 1.22 -6.29 3.82 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.63 1.11 2.14 0.67 1.08 0.88 -21.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 24/12/03 26/11/02 29/11/01 30/11/00 -
Price 0.32 0.36 0.76 1.10 0.82 1.18 0.92 -
P/RPS 0.76 0.90 1.81 3.47 2.05 2.67 1.92 -14.30%
P/EPS 20.87 13.45 16.68 59.38 90.94 -15.91 24.06 -2.34%
EY 4.79 7.43 5.99 1.68 1.10 -6.29 4.16 2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.56 1.25 2.20 0.74 1.08 0.81 -19.51%

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