[TA] QoQ Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 57.31%
YoY- 266.06%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 122,389 70,901 206,714 138,188 73,686 30,552 154,533 -14.41%
PBT 40,157 15,982 133,269 78,844 43,575 2,259 20,006 59.19%
Tax -10,616 -7,043 -16,975 -17,437 -4,539 -141 -4,201 85.63%
NP 29,541 8,939 116,294 61,407 39,036 2,118 15,805 51.79%
-
NP to SH 29,541 8,939 116,294 61,407 39,036 2,118 15,805 51.79%
-
Tax Rate 26.44% 44.07% 12.74% 22.12% 10.42% 6.24% 21.00% -
Total Cost 92,848 61,962 90,420 76,781 34,650 28,434 138,728 -23.50%
-
Net Worth 1,689,958 1,681,065 1,673,611 1,648,153 1,619,861 1,562,024 1,559,999 5.48%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 33,354 66,413 66,457 - - - -
Div Payout % - 373.13% 57.11% 108.23% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,689,958 1,681,065 1,673,611 1,648,153 1,619,861 1,562,024 1,559,999 5.48%
NOSH 1,330,675 1,334,179 1,328,263 1,329,155 1,327,755 1,323,750 1,333,333 -0.13%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 24.14% 12.61% 56.26% 44.44% 52.98% 6.93% 10.23% -
ROE 1.75% 0.53% 6.95% 3.73% 2.41% 0.14% 1.01% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.20 5.31 15.56 10.40 5.55 2.31 11.59 -14.28%
EPS 2.22 0.67 8.75 4.62 2.94 0.16 1.19 51.60%
DPS 0.00 2.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.26 1.24 1.22 1.18 1.17 5.62%
Adjusted Per Share Value based on latest NOSH - 1,331,607
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 4.90 2.84 8.28 5.53 2.95 1.22 6.19 -14.43%
EPS 1.18 0.36 4.66 2.46 1.56 0.08 0.63 52.00%
DPS 0.00 1.34 2.66 2.66 0.00 0.00 0.00 -
NAPS 0.6768 0.6733 0.6703 0.6601 0.6487 0.6256 0.6248 5.47%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.75 0.79 1.09 1.01 0.73 0.50 0.54 -
P/RPS 8.15 14.87 7.00 9.71 13.15 21.66 4.66 45.20%
P/EPS 33.78 117.91 12.45 21.86 24.83 312.50 45.56 -18.09%
EY 2.96 0.85 8.03 4.57 4.03 0.32 2.20 21.89%
DY 0.00 3.16 4.59 4.95 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.87 0.81 0.60 0.42 0.46 18.06%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 28/06/04 30/03/04 30/12/03 25/09/03 27/06/03 31/03/03 -
Price 0.78 0.72 0.90 0.94 0.81 0.66 0.49 -
P/RPS 8.48 13.55 5.78 9.04 14.60 28.60 4.23 59.05%
P/EPS 35.14 107.46 10.28 20.35 27.55 412.50 41.34 -10.27%
EY 2.85 0.93 9.73 4.91 3.63 0.24 2.42 11.53%
DY 0.00 3.47 5.56 5.32 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.71 0.76 0.66 0.56 0.42 28.27%

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