[TA] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 18.94%
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 439,196 285,902 142,346 437,287 312,837 194,612 72,037 232.63%
PBT 85,688 49,231 37,143 144,998 105,156 81,902 39,414 67.58%
Tax -18,321 -8,235 -8,951 -31,247 -25,199 -19,617 -9,026 60.10%
NP 67,367 40,996 28,192 113,751 79,957 62,285 30,388 69.77%
-
NP to SH 49,105 33,129 22,692 95,026 79,892 62,307 30,457 37.37%
-
Tax Rate 21.38% 16.73% 24.10% 21.55% 23.96% 23.95% 22.90% -
Total Cost 371,829 244,906 114,154 323,536 232,880 132,327 41,649 328.64%
-
Net Worth 1,471,439 1,485,681 1,518,487 1,541,988 2,313,897 2,171,079 2,130,559 -21.81%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,471,439 1,485,681 1,518,487 1,541,988 2,313,897 2,171,079 2,130,559 -21.81%
NOSH 1,710,975 1,707,680 1,706,165 1,713,321 1,563,444 1,487,040 1,429,906 12.67%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 15.34% 14.34% 19.81% 26.01% 25.56% 32.00% 42.18% -
ROE 3.34% 2.23% 1.49% 6.16% 3.45% 2.87% 1.43% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 25.67 16.74 8.34 25.52 20.01 13.09 5.04 195.14%
EPS 2.87 1.94 1.33 5.94 5.11 4.19 2.13 21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.89 0.90 1.48 1.46 1.49 -30.60%
Adjusted Per Share Value based on latest NOSH - 1,706,301
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 17.59 11.45 5.70 17.51 12.53 7.79 2.89 232.26%
EPS 1.97 1.33 0.91 3.81 3.20 2.50 1.22 37.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5893 0.595 0.6081 0.6176 0.9267 0.8695 0.8533 -21.81%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.74 0.65 0.69 0.70 0.77 1.09 0.94 -
P/RPS 2.88 3.88 8.27 2.74 3.85 8.33 18.66 -71.12%
P/EPS 25.78 33.51 51.88 12.62 15.07 26.01 44.13 -30.04%
EY 3.88 2.98 1.93 7.92 6.64 3.84 2.27 42.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.78 0.78 0.52 0.75 0.63 22.98%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 22/09/10 17/06/10 18/03/10 08/12/09 28/09/09 17/06/09 -
Price 0.76 0.66 0.68 0.67 0.69 1.39 1.11 -
P/RPS 2.96 3.94 8.15 2.63 3.45 10.62 22.03 -73.67%
P/EPS 26.48 34.02 51.13 12.08 13.50 33.17 52.11 -36.24%
EY 3.78 2.94 1.96 8.28 7.41 3.01 1.92 56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.76 0.74 0.47 0.95 0.74 12.20%

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