[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.57%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 318,670 203,369 90,679 280,630 193,214 114,569 52,987 230.34%
PBT 23,176 14,941 5,827 14,159 9,462 3,834 559 1095.18%
Tax -6,819 -3,951 -1,671 2,454 2,880 -1,069 -151 1165.19%
NP 16,357 10,990 4,156 16,613 12,342 2,765 408 1068.74%
-
NP to SH 16,305 10,963 4,141 16,560 12,306 2,742 389 1103.90%
-
Tax Rate 29.42% 26.44% 28.68% -17.33% -30.44% 27.88% 27.01% -
Total Cost 302,313 192,379 86,523 264,017 180,872 111,804 52,579 220.60%
-
Net Worth 205,936 203,055 196,047 192,000 191,937 183,133 179,538 9.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 70 39 - - -
Div Payout % - - - 0.42% 0.32% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,936 203,055 196,047 192,000 191,937 183,133 179,538 9.56%
NOSH 99,969 100,027 100,024 100,000 99,967 100,072 99,743 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.13% 5.40% 4.58% 5.92% 6.39% 2.41% 0.77% -
ROE 7.92% 5.40% 2.11% 8.63% 6.41% 1.50% 0.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 318.77 203.31 90.66 280.63 193.28 114.49 53.12 229.86%
EPS 16.31 10.96 4.14 16.56 12.31 2.74 0.39 1102.09%
DPS 0.00 0.00 0.00 0.07 0.04 0.00 0.00 -
NAPS 2.06 2.03 1.96 1.92 1.92 1.83 1.80 9.40%
Adjusted Per Share Value based on latest NOSH - 100,094
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.83 25.42 11.33 35.08 24.15 14.32 6.62 230.44%
EPS 2.04 1.37 0.52 2.07 1.54 0.34 0.05 1082.47%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2574 0.2538 0.2451 0.24 0.2399 0.2289 0.2244 9.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.03 0.94 0.96 0.78 0.69 0.61 -
P/RPS 0.36 0.51 1.04 0.34 0.40 0.60 1.15 -53.86%
P/EPS 7.11 9.40 22.71 5.80 6.34 25.18 156.41 -87.23%
EY 14.06 10.64 4.40 17.25 15.78 3.97 0.64 682.92%
DY 0.00 0.00 0.00 0.07 0.05 0.00 0.00 -
P/NAPS 0.56 0.51 0.48 0.50 0.41 0.38 0.34 39.42%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 -
Price 1.45 1.00 0.99 0.93 0.81 0.80 0.76 -
P/RPS 0.45 0.49 1.09 0.33 0.42 0.70 1.43 -53.70%
P/EPS 8.89 9.12 23.91 5.62 6.58 29.20 194.87 -87.20%
EY 11.25 10.96 4.18 17.81 15.20 3.43 0.51 685.06%
DY 0.00 0.00 0.00 0.08 0.05 0.00 0.00 -
P/NAPS 0.70 0.49 0.51 0.48 0.42 0.44 0.42 40.52%

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