[TASCO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 81.1%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 118,844 494,305 380,056 257,417 134,802 559,613 443,531 -58.53%
PBT 8,269 41,453 33,924 24,196 13,306 42,061 33,595 -60.82%
Tax -2,146 -10,655 -8,715 -6,085 -3,306 -11,549 -8,185 -59.13%
NP 6,123 30,798 25,209 18,111 10,000 30,512 25,410 -61.37%
-
NP to SH 6,087 30,681 25,114 18,054 9,969 30,409 25,329 -61.44%
-
Tax Rate 25.95% 25.70% 25.69% 25.15% 24.85% 27.46% 24.36% -
Total Cost 112,721 463,507 354,847 239,306 124,802 529,101 418,121 -58.36%
-
Net Worth 303,999 299,000 297,047 290,000 286,999 276,999 273,000 7.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,000 4,000 - - 9,010 5,340 -
Div Payout % - 29.33% 15.93% - - 29.63% 21.08% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 303,999 299,000 297,047 290,000 286,999 276,999 273,000 7.45%
NOSH 100,000 100,000 100,015 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.15% 6.23% 6.63% 7.04% 7.42% 5.45% 5.73% -
ROE 2.00% 10.26% 8.45% 6.23% 3.47% 10.98% 9.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 118.84 494.31 380.00 257.42 134.80 559.61 443.53 -58.53%
EPS 6.09 30.68 25.11 18.05 9.97 30.41 25.33 -61.43%
DPS 0.00 9.00 4.00 0.00 0.00 9.01 5.34 -
NAPS 3.04 2.99 2.97 2.90 2.87 2.77 2.73 7.45%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.86 61.79 47.51 32.18 16.85 69.95 55.44 -58.52%
EPS 0.76 3.84 3.14 2.26 1.25 3.80 3.17 -61.50%
DPS 0.00 1.13 0.50 0.00 0.00 1.13 0.67 -
NAPS 0.38 0.3738 0.3713 0.3625 0.3588 0.3463 0.3413 7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.97 3.53 2.78 3.40 2.60 2.50 2.09 -
P/RPS 3.34 0.71 0.73 1.32 1.93 0.45 0.47 270.95%
P/EPS 65.22 11.51 11.07 18.83 26.08 8.22 8.25 298.34%
EY 1.53 8.69 9.03 5.31 3.83 12.16 12.12 -74.93%
DY 0.00 2.55 1.44 0.00 0.00 3.60 2.56 -
P/NAPS 1.31 1.18 0.94 1.17 0.91 0.90 0.77 42.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 18/05/15 11/02/15 18/11/14 06/08/14 21/05/14 18/02/14 -
Price 3.88 4.32 3.07 3.06 2.57 2.57 2.12 -
P/RPS 3.26 0.87 0.81 1.19 1.91 0.46 0.48 259.89%
P/EPS 63.74 14.08 12.23 16.95 25.78 8.45 8.37 288.51%
EY 1.57 7.10 8.18 5.90 3.88 11.83 11.95 -74.25%
DY 0.00 2.08 1.30 0.00 0.00 3.51 2.52 -
P/NAPS 1.28 1.44 1.03 1.06 0.90 0.93 0.78 39.25%

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