[TASCO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.73%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 225,785 118,363 443,362 318,670 203,369 90,679 280,630 -13.52%
PBT 17,900 8,605 32,778 23,176 14,941 5,827 14,159 16.96%
Tax -4,318 -2,120 -7,948 -6,819 -3,951 -1,671 2,454 -
NP 13,582 6,485 24,830 16,357 10,990 4,156 16,613 -12.59%
-
NP to SH 13,545 6,465 24,776 16,305 10,963 4,141 16,560 -12.57%
-
Tax Rate 24.12% 24.64% 24.25% 29.42% 26.44% 28.68% -17.33% -
Total Cost 212,203 111,878 418,532 302,313 192,379 86,523 264,017 -13.58%
-
Net Worth 220,081 219,829 213,965 205,936 203,055 196,047 192,000 9.55%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,128 - - - 70 -
Div Payout % - - 36.84% - - - 0.42% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,081 219,829 213,965 205,936 203,055 196,047 192,000 9.55%
NOSH 100,036 99,922 99,983 99,969 100,027 100,024 100,000 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.02% 5.48% 5.60% 5.13% 5.40% 4.58% 5.92% -
ROE 6.15% 2.94% 11.58% 7.92% 5.40% 2.11% 8.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 225.70 118.45 443.43 318.77 203.31 90.66 280.63 -13.55%
EPS 13.54 6.47 24.78 16.31 10.96 4.14 16.56 -12.59%
DPS 0.00 0.00 9.13 0.00 0.00 0.00 0.07 -
NAPS 2.20 2.20 2.14 2.06 2.03 1.96 1.92 9.52%
Adjusted Per Share Value based on latest NOSH - 100,037
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.22 14.80 55.42 39.83 25.42 11.33 35.08 -13.53%
EPS 1.69 0.81 3.10 2.04 1.37 0.52 2.07 -12.67%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 0.01 -
NAPS 0.2751 0.2748 0.2675 0.2574 0.2538 0.2451 0.24 9.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.50 1.60 1.40 1.16 1.03 0.94 0.96 -
P/RPS 0.66 1.35 0.32 0.36 0.51 1.04 0.34 55.80%
P/EPS 11.08 24.73 5.65 7.11 9.40 22.71 5.80 54.14%
EY 9.03 4.04 17.70 14.06 10.64 4.40 17.25 -35.12%
DY 0.00 0.00 6.52 0.00 0.00 0.00 0.07 -
P/NAPS 0.68 0.73 0.65 0.56 0.51 0.48 0.50 22.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 23/05/11 25/02/11 11/11/10 17/08/10 11/05/10 10/02/10 -
Price 1.50 1.66 1.45 1.45 1.00 0.99 0.93 -
P/RPS 0.66 1.40 0.33 0.45 0.49 1.09 0.33 58.94%
P/EPS 11.08 25.66 5.85 8.89 9.12 23.91 5.62 57.42%
EY 9.03 3.90 17.09 11.25 10.96 4.18 17.81 -36.49%
DY 0.00 0.00 6.30 0.00 0.00 0.00 0.08 -
P/NAPS 0.68 0.75 0.68 0.70 0.49 0.51 0.48 26.21%

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