[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	163,620	672,988	508,468	334,211	149,321	636,961	440,974	-48.33%
YoY %	-75.69%	32.36%	52.14%	123.82%	-76.56%	44.44%	-	-
Horiz. %	37.10%	152.61%	115.31%	75.79%	33.86%	144.44%	100.00%	-
PBT	16,645	120,237	105,344	67,214	33,375	164,604	103,105	-70.31%
YoY %	-86.16%	14.14%	56.73%	101.39%	-79.72%	59.65%	-	-
Horiz. %	16.14%	116.62%	102.17%	65.19%	32.37%	159.65%	100.00%	-
Tax	-2,797	-24,810	-20,752	-12,834	-6,260	-34,290	-19,538	-72.60%
YoY %	88.73%	-19.55%	-61.70%	-105.02%	81.74%	-75.50%	-	-
Horiz. %	14.32%	126.98%	106.21%	65.69%	32.04%	175.50%	100.00%	-
NP	13,848	95,427	84,592	54,380	27,115	130,314	83,567	-69.79%
YoY %	-85.49%	12.81%	55.56%	100.55%	-79.19%	55.94%	-	-
Horiz. %	16.57%	114.19%	101.23%	65.07%	32.45%	155.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,902	96,480	84,662	54,620	27,081	130,431	83,347	-69.66%
YoY %	-85.59%	13.96%	55.00%	101.69%	-79.24%	56.49%	-	-
Horiz. %	16.68%	115.76%	101.58%	65.53%	32.49%	156.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.80%	20.63%	19.70%	19.09%	18.76%	20.83%	18.95%	-
YoY %	-18.57%	4.72%	3.20%	1.76%	-9.94%	9.92%	-	-
Horiz. %	88.65%	108.87%	103.96%	100.74%	99.00%	109.92%	100.00%	-
Total Cost	149,772	577,561	423,876	279,831	122,206	506,647	357,407	-43.97%
YoY %	-74.07%	36.26%	51.48%	128.98%	-75.88%	41.76%	-	-
Horiz. %	41.91%	161.60%	118.60%	78.29%	34.19%	141.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	684,373	669,705	676,008	658,873	652,347	525,240	609,210	8.05%
YoY %	2.19%	-0.93%	2.60%	1.00%	24.20%	-13.78%	-	-
Horiz. %	112.34%	109.93%	110.96%	108.15%	107.08%	86.22%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	10,726	53,662	42,921	32,192	21,458	80,944	52,974	-65.48%
YoY %	-80.01%	25.03%	33.33%	50.02%	-73.49%	52.80%	-	-
Horiz. %	20.25%	101.30%	81.02%	60.77%	40.51%	152.80%	100.00%	-
Div Payout %	77.16%	55.62%	50.70%	58.94%	79.24%	62.06%	63.56%	-
YoY %	38.73%	9.70%	-13.98%	-25.62%	27.68%	-2.36%	-	-
Horiz. %	121.40%	87.51%	79.77%	92.73%	124.67%	97.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	684,373	669,705	676,008	658,873	652,347	525,240	609,210	8.05%
YoY %	2.19%	-0.93%	2.60%	1.00%	24.20%	-13.78%	-	-
Horiz. %	112.34%	109.93%	110.96%	108.15%	107.08%	86.22%	100.00%	-
NOSH	214,537	214,649	214,605	214,616	214,587	179,876	176,582	13.84%
YoY %	-0.05%	0.02%	-0.01%	0.01%	19.30%	1.87%	-	-
Horiz. %	121.49%	121.56%	121.53%	121.54%	121.52%	101.87%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	8.46%	14.18%	16.64%	16.27%	18.16%	20.46%	18.95%	-
YoY %	-40.34%	-14.78%	2.27%	-10.41%	-11.24%	7.97%	-	-
Horiz. %	44.64%	74.83%	87.81%	85.86%	95.83%	107.97%	100.00%	-
ROE	2.03%	14.41%	12.52%	8.29%	4.15%	24.83%	13.68%	-
YoY %	-85.91%	15.10%	51.03%	99.76%	-83.29%	81.51%	-	-
Horiz. %	14.84%	105.34%	91.52%	60.60%	30.34%	181.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	76.27	313.53	236.93	155.72	69.58	354.11	249.73	-54.61%
YoY %	-75.67%	32.33%	52.15%	123.80%	-80.35%	41.80%	-	-
Horiz. %	30.54%	125.55%	94.87%	62.36%	27.86%	141.80%	100.00%	-
EPS	6.48	45.00	39.45	25.45	12.62	60.80	47.20	-73.35%
YoY %	-85.60%	14.07%	55.01%	101.66%	-79.24%	28.81%	-	-
Horiz. %	13.73%	95.34%	83.58%	53.92%	26.74%	128.81%	100.00%	-
DPS	5.00	25.00	20.00	15.00	10.00	45.00	30.00	-69.68%
YoY %	-80.00%	25.00%	33.33%	50.00%	-77.78%	50.00%	-	-
Horiz. %	16.67%	83.33%	66.67%	50.00%	33.33%	150.00%	100.00%	-
NAPS	3.19	3.12	3.15	3.07	3.04	2.92	3.45	-5.08%
YoY %	2.24%	-0.95%	2.61%	0.99%	4.11%	-15.36%	-	-
Horiz. %	92.46%	90.43%	91.30%	88.99%	88.12%	84.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 214,645
RPS	36.80	151.35	114.35	75.16	33.58	143.25	99.17	-48.32%
YoY %	-75.69%	32.36%	52.14%	123.82%	-76.56%	44.45%	-	-
Horiz. %	37.11%	152.62%	115.31%	75.79%	33.86%	144.45%	100.00%	-
EPS	3.13	21.70	19.04	12.28	6.09	29.33	18.74	-69.63%
YoY %	-85.58%	13.97%	55.05%	101.64%	-79.24%	56.51%	-	-
Horiz. %	16.70%	115.80%	101.60%	65.53%	32.50%	156.51%	100.00%	-
DPS	2.41	12.07	9.65	7.24	4.83	18.20	11.91	-65.49%
YoY %	-80.03%	25.08%	33.29%	49.90%	-73.46%	52.81%	-	-
Horiz. %	20.24%	101.34%	81.02%	60.79%	40.55%	152.81%	100.00%	-
NAPS	1.5391	1.5062	1.5203	1.4818	1.4671	1.1813	1.3701	8.05%
YoY %	2.18%	-0.93%	2.60%	1.00%	24.19%	-13.78%	-	-
Horiz. %	112.33%	109.93%	110.96%	108.15%	107.08%	86.22%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	4.72	4.86	5.31	7.92	7.29	6.60	5.38	-
P/RPS	6.19	1.55	2.24	5.09	10.48	1.86	2.15	102.25%
YoY %	299.35%	-30.80%	-55.99%	-51.43%	463.44%	-13.49%	-	-
Horiz. %	287.91%	72.09%	104.19%	236.74%	487.44%	86.51%	100.00%	-
P/EPS	72.84	10.81	13.46	31.12	57.77	9.10	11.40	243.94%
YoY %	573.82%	-19.69%	-56.75%	-46.13%	534.84%	-20.18%	-	-
Horiz. %	638.95%	94.82%	118.07%	272.98%	506.75%	79.82%	100.00%	-
EY	1.37	9.25	7.43	3.21	1.73	10.99	8.77	-70.96%
YoY %	-85.19%	24.50%	131.46%	85.55%	-84.26%	25.31%	-	-
Horiz. %	15.62%	105.47%	84.72%	36.60%	19.73%	125.31%	100.00%	-
DY	1.06	5.14	3.77	1.89	1.37	6.82	5.58	-66.92%
YoY %	-79.38%	36.34%	99.47%	37.96%	-79.91%	22.22%	-	-
Horiz. %	19.00%	92.11%	67.56%	33.87%	24.55%	122.22%	100.00%	-
P/NAPS	1.48	1.56	1.69	2.58	2.40	2.26	1.56	-3.44%
YoY %	-5.13%	-7.69%	-34.50%	7.50%	6.19%	44.87%	-	-
Horiz. %	94.87%	100.00%	108.33%	165.38%	153.85%	144.87%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	26/02/08	19/11/07	22/08/07	25/05/07	05/02/07	31/10/06	-
Price	5.28	4.24	4.72	5.14	7.36	7.64	7.22	-
P/RPS	6.92	1.35	1.99	3.30	10.58	2.16	2.89	78.88%
YoY %	412.59%	-32.16%	-39.70%	-68.81%	389.81%	-25.26%	-	-
Horiz. %	239.45%	46.71%	68.86%	114.19%	366.09%	74.74%	100.00%	-
P/EPS	81.48	9.43	11.96	20.20	58.32	10.54	15.30	204.64%
YoY %	764.05%	-21.15%	-40.79%	-65.36%	453.32%	-31.11%	-	-
Horiz. %	532.55%	61.63%	78.17%	132.03%	381.18%	68.89%	100.00%	-
EY	1.23	10.60	8.36	4.95	1.71	9.49	6.54	-67.14%
YoY %	-88.40%	26.79%	68.89%	189.47%	-81.98%	45.11%	-	-
Horiz. %	18.81%	162.08%	127.83%	75.69%	26.15%	145.11%	100.00%	-
DY	0.95	5.90	4.24	2.92	1.36	5.89	4.16	-62.60%
YoY %	-83.90%	39.15%	45.21%	114.71%	-76.91%	41.59%	-	-
Horiz. %	22.84%	141.83%	101.92%	70.19%	32.69%	141.59%	100.00%	-
P/NAPS	1.66	1.36	1.50	1.67	2.42	2.62	2.09	-14.22%
YoY %	22.06%	-9.33%	-10.18%	-30.99%	-7.63%	25.36%	-	-
Horiz. %	79.43%	65.07%	71.77%	79.90%	115.79%	125.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos