[TA] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 32.29%
YoY- -54.77%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 180,924 776,538 544,049 353,150 176,201 696,135 503,824 -49.50%
PBT 57,451 136,092 95,167 42,630 31,522 148,559 120,492 -38.99%
Tax -5,867 -24,221 -19,918 -10,827 -6,299 -20,917 -29,986 -66.33%
NP 51,584 111,871 75,249 31,803 25,223 127,642 90,506 -31.28%
-
NP to SH 33,912 82,156 60,772 27,119 20,499 99,331 71,688 -39.31%
-
Tax Rate 10.21% 17.80% 20.93% 25.40% 19.98% 14.08% 24.89% -
Total Cost 129,340 664,667 468,800 321,347 150,978 568,493 413,318 -53.93%
-
Net Worth 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 51.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 51.87%
NOSH 1,711,910 1,711,910 1,711,887 1,716,392 1,708,249 1,712,712 1,710,930 0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 28.51% 14.41% 13.83% 9.01% 14.31% 18.34% 17.96% -
ROE 1.15% 2.81% 2.13% 1.61% 1.28% 3.72% 4.55% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 10.57 45.36 31.78 20.58 10.31 40.65 29.45 -49.52%
EPS 1.98 4.80 3.55 1.58 1.20 5.80 4.19 -39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.67 0.98 0.94 1.56 0.92 51.81%
Adjusted Per Share Value based on latest NOSH - 1,697,435
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.25 31.10 21.79 14.14 7.06 27.88 20.18 -49.49%
EPS 1.36 3.29 2.43 1.09 0.82 3.98 2.87 -39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1792 1.1724 1.1449 0.6737 0.6431 1.07 0.6304 51.87%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.505 0.505 0.51 0.54 0.56 0.61 0.59 -
P/RPS 4.78 1.11 1.60 2.62 5.43 1.50 2.00 78.85%
P/EPS 25.49 10.52 14.37 34.18 46.67 10.52 14.08 48.59%
EY 3.92 9.50 6.96 2.93 2.14 9.51 7.10 -32.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.55 0.60 0.39 0.64 -41.03%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 -
Price 0.57 0.515 0.50 0.51 0.57 0.60 0.58 -
P/RPS 5.39 1.14 1.57 2.48 5.53 1.48 1.97 95.74%
P/EPS 28.77 10.73 14.08 32.28 47.50 10.35 13.84 62.95%
EY 3.48 9.32 7.10 3.10 2.11 9.67 7.22 -38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.52 0.61 0.38 0.63 -35.04%

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