[TA] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 70.36%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 979,503 0 747,469 484,274 210,434 870,729 548,033 59.01%
PBT 211,328 0 235,126 161,926 103,061 191,266 150,748 30.96%
Tax -60,309 0 -49,814 -25,685 -15,246 -12,145 -19,361 147.80%
NP 151,019 0 185,312 136,241 87,815 179,121 131,387 11.76%
-
NP to SH 96,693 0 129,973 98,314 57,710 137,032 107,825 -8.33%
-
Tax Rate 28.54% - 21.19% 15.86% 14.79% 6.35% 12.84% -
Total Cost 828,484 0 562,157 348,033 122,619 691,608 416,646 73.14%
-
Net Worth 1,831,743 1,831,743 1,814,624 3,012,961 3,098,557 1,797,505 2,978,723 -32.18%
Dividend
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,831,743 1,831,743 1,814,624 3,012,961 3,098,557 1,797,505 2,978,723 -32.18%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 0.00%
Ratio Analysis
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 15.42% 0.00% 24.79% 28.13% 41.73% 20.57% 23.97% -
ROE 5.28% 0.00% 7.16% 3.26% 1.86% 7.62% 3.62% -
Per Share
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 57.22 0.00 43.66 28.29 12.29 50.86 32.01 59.02%
EPS 5.65 0.00 7.59 5.74 3.37 8.00 6.30 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.06 1.76 1.81 1.05 1.74 -32.18%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 39.23 0.00 29.94 19.39 8.43 34.87 21.95 59.00%
EPS 3.87 0.00 5.21 3.94 2.31 5.49 4.32 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7336 0.7336 0.7267 1.2067 1.2409 0.7199 1.193 -32.18%
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.745 0.70 0.87 1.02 0.81 0.745 0.725 -
P/RPS 1.30 0.00 1.99 3.61 6.59 1.46 2.26 -35.70%
P/EPS 13.19 0.00 11.46 17.76 24.03 9.31 11.51 11.49%
EY 7.58 0.00 8.73 5.63 4.16 10.74 8.69 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.82 0.58 0.45 0.71 0.42 50.37%
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 31/03/15 - 06/02/15 24/09/14 30/06/14 26/03/14 12/12/13 -
Price 0.75 0.00 0.75 0.945 0.86 0.82 0.765 -
P/RPS 1.31 0.00 1.72 3.34 7.00 1.61 2.39 -38.13%
P/EPS 13.28 0.00 9.88 16.45 25.51 10.24 12.15 7.36%
EY 7.53 0.00 10.12 6.08 3.92 9.76 8.23 -6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.71 0.54 0.48 0.78 0.44 44.89%

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