[TA] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 63.84%
YoY- 77.43%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 484,274 210,434 870,729 548,033 369,385 180,924 776,538 -27.06%
PBT 161,926 103,061 191,266 150,748 97,770 57,451 136,092 12.32%
Tax -25,685 -15,246 -12,145 -19,361 -15,437 -5,867 -24,221 4.00%
NP 136,241 87,815 179,121 131,387 82,333 51,584 111,871 14.08%
-
NP to SH 98,314 57,710 137,032 107,825 65,813 33,912 82,156 12.75%
-
Tax Rate 15.86% 14.79% 6.35% 12.84% 15.79% 10.21% 17.80% -
Total Cost 348,033 122,619 691,608 416,646 287,052 129,340 664,667 -35.11%
-
Net Worth 3,012,961 3,098,557 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 1.94%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 3,012,961 3,098,557 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 1.94%
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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 28.13% 41.73% 20.57% 23.97% 22.29% 28.51% 14.41% -
ROE 3.26% 1.86% 7.62% 3.62% 2.20% 1.15% 2.81% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 28.29 12.29 50.86 32.01 21.58 10.57 45.36 -27.06%
EPS 5.74 3.37 8.00 6.30 3.84 1.98 4.80 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.05 1.74 1.75 1.72 1.71 1.94%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 19.39 8.43 34.87 21.95 14.79 7.25 31.10 -27.08%
EPS 3.94 2.31 5.49 4.32 2.64 1.36 3.29 12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2067 1.2409 0.7199 1.193 1.1998 1.1792 1.1724 1.94%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.02 0.81 0.745 0.725 0.65 0.505 0.505 -
P/RPS 3.61 6.59 1.46 2.26 3.01 4.78 1.11 119.98%
P/EPS 17.76 24.03 9.31 11.51 16.91 25.49 10.52 41.91%
EY 5.63 4.16 10.74 8.69 5.91 3.92 9.50 -29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.71 0.42 0.37 0.29 0.30 55.38%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 30/06/14 26/03/14 12/12/13 24/09/13 25/06/13 27/03/13 -
Price 0.945 0.86 0.82 0.765 0.625 0.57 0.515 -
P/RPS 3.34 7.00 1.61 2.39 2.90 5.39 1.14 105.15%
P/EPS 16.45 25.51 10.24 12.15 16.26 28.77 10.73 33.06%
EY 6.08 3.92 9.76 8.23 6.15 3.48 9.32 -24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.78 0.44 0.36 0.33 0.30 48.13%

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