[TASCO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 348.8%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 203,369 90,679 280,630 193,214 114,569 52,987 366,456 -32.54%
PBT 14,941 5,827 14,159 9,462 3,834 559 22,575 -24.11%
Tax -3,951 -1,671 2,454 2,880 -1,069 -151 -4,190 -3.85%
NP 10,990 4,156 16,613 12,342 2,765 408 18,385 -29.10%
-
NP to SH 10,963 4,141 16,560 12,306 2,742 389 18,358 -29.15%
-
Tax Rate 26.44% 28.68% -17.33% -30.44% 27.88% 27.01% 18.56% -
Total Cost 192,379 86,523 264,017 180,872 111,804 52,579 348,071 -32.72%
-
Net Worth 203,055 196,047 192,000 191,937 183,133 179,538 179,975 8.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 70 39 - - - -
Div Payout % - - 0.42% 0.32% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,055 196,047 192,000 191,937 183,133 179,538 179,975 8.40%
NOSH 100,027 100,024 100,000 99,967 100,072 99,743 99,986 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.40% 4.58% 5.92% 6.39% 2.41% 0.77% 5.02% -
ROE 5.40% 2.11% 8.63% 6.41% 1.50% 0.22% 10.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 203.31 90.66 280.63 193.28 114.49 53.12 366.51 -32.56%
EPS 10.96 4.14 16.56 12.31 2.74 0.39 18.36 -29.17%
DPS 0.00 0.00 0.07 0.04 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.92 1.92 1.83 1.80 1.80 8.37%
Adjusted Per Share Value based on latest NOSH - 100,041
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.42 11.33 35.08 24.15 14.32 6.62 45.81 -32.54%
EPS 1.37 0.52 2.07 1.54 0.34 0.05 2.29 -29.06%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.2451 0.24 0.2399 0.2289 0.2244 0.225 8.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 0.94 0.96 0.78 0.69 0.61 0.60 -
P/RPS 0.51 1.04 0.34 0.40 0.60 1.15 0.16 117.04%
P/EPS 9.40 22.71 5.80 6.34 25.18 156.41 3.27 102.56%
EY 10.64 4.40 17.25 15.78 3.97 0.64 30.60 -50.64%
DY 0.00 0.00 0.07 0.05 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.50 0.41 0.38 0.34 0.33 33.77%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 -
Price 1.00 0.99 0.93 0.81 0.80 0.76 0.55 -
P/RPS 0.49 1.09 0.33 0.42 0.70 1.43 0.15 120.63%
P/EPS 9.12 23.91 5.62 6.58 29.20 194.87 3.00 110.28%
EY 10.96 4.18 17.81 15.20 3.43 0.51 33.38 -52.50%
DY 0.00 0.00 0.08 0.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.42 0.44 0.42 0.31 35.80%

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