[TEKSENG] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 127,735 109,726 72,735 0 -
PBT 14,997 14,097 10,261 0 -
Tax -2,965 -3,932 -2,648 0 -
NP 12,032 10,165 7,613 0 -
-
NP to SH 12,032 10,165 7,613 0 -
-
Tax Rate 19.77% 27.89% 25.81% - -
Total Cost 115,703 99,561 65,122 0 -
-
Net Worth 0 79,313 82,399 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,217 7,141 178,600 - -
Div Payout % 59.98% 70.25% 2,345.99% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 79,313 82,399 0 -
NOSH 240,000 193,448 205,999 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.42% 9.26% 10.47% 0.00% -
ROE 0.00% 12.82% 9.24% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.22 56.72 35.31 0.00 -
EPS 5.01 5.25 3.70 0.00 -
DPS 3.00 3.72 86.70 0.00 -
NAPS 0.00 0.41 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.42 30.42 20.17 0.00 -
EPS 3.34 2.82 2.11 0.00 -
DPS 2.00 1.98 49.52 0.00 -
NAPS 0.00 0.2199 0.2285 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 0.50 0.44 0.34 0.00 -
P/RPS 0.94 0.78 0.96 0.00 -
P/EPS 9.97 8.37 9.20 0.00 -
EY 10.03 11.94 10.87 0.00 -
DY 6.00 8.45 255.00 0.00 -
P/NAPS 0.00 1.07 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 21/08/07 11/08/06 23/08/05 - -
Price 0.42 0.40 0.37 0.00 -
P/RPS 0.79 0.71 1.05 0.00 -
P/EPS 8.38 7.61 10.01 0.00 -
EY 11.94 13.14 9.99 0.00 -
DY 7.14 9.30 234.32 0.00 -
P/NAPS 0.00 0.98 0.93 0.00 -

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