[TASCO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.52%
YoY- -85.93%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 280,630 257,618 229,138 211,948 366,456 362,928 334,496 -11.01%
PBT 14,159 12,616 7,668 2,236 22,575 20,465 16,826 -10.83%
Tax 2,454 3,840 -2,138 -604 -4,190 -5,642 -4,688 -
NP 16,613 16,456 5,530 1,632 18,385 14,822 12,138 23.20%
-
NP to SH 16,560 16,408 5,484 1,556 18,358 14,761 12,024 23.71%
-
Tax Rate -17.33% -30.44% 27.88% 27.01% 18.56% 27.57% 27.86% -
Total Cost 264,017 241,162 223,608 210,316 348,071 348,105 322,358 -12.43%
-
Net Worth 192,000 191,937 183,133 179,538 179,975 170,015 165,054 10.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 70 53 - - - - - -
Div Payout % 0.42% 0.32% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 192,000 191,937 183,133 179,538 179,975 170,015 165,054 10.57%
NOSH 100,000 99,967 100,072 99,743 99,986 100,009 100,033 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.92% 6.39% 2.41% 0.77% 5.02% 4.08% 3.63% -
ROE 8.63% 8.55% 2.99% 0.87% 10.20% 8.68% 7.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 280.63 257.70 228.97 212.49 366.51 362.90 334.38 -10.99%
EPS 16.56 16.41 5.48 1.56 18.36 14.76 12.02 23.74%
DPS 0.07 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.83 1.80 1.80 1.70 1.65 10.60%
Adjusted Per Share Value based on latest NOSH - 99,743
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.08 32.20 28.64 26.49 45.81 45.37 41.81 -11.01%
EPS 2.07 2.05 0.69 0.19 2.29 1.85 1.50 23.87%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.2399 0.2289 0.2244 0.225 0.2125 0.2063 10.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.96 0.78 0.69 0.61 0.60 0.65 0.64 -
P/RPS 0.34 0.30 0.30 0.29 0.16 0.18 0.19 47.23%
P/EPS 5.80 4.75 12.59 39.10 3.27 4.40 5.32 5.91%
EY 17.25 21.04 7.94 2.56 30.60 22.71 18.78 -5.49%
DY 0.07 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.38 0.34 0.33 0.38 0.39 17.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 12/11/08 13/08/08 -
Price 0.93 0.81 0.80 0.76 0.55 0.62 0.68 -
P/RPS 0.33 0.31 0.35 0.36 0.15 0.17 0.20 39.50%
P/EPS 5.62 4.94 14.60 48.72 3.00 4.20 5.66 -0.47%
EY 17.81 20.26 6.85 2.05 33.38 23.81 17.68 0.48%
DY 0.08 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.44 0.42 0.31 0.36 0.41 11.04%

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