[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.72%
YoY- -34.75%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 443,531 315,408 197,357 93,033 442,448 337,985 225,794 56.65%
PBT 33,595 22,864 13,495 5,957 35,315 28,432 18,498 48.69%
Tax -8,185 -5,744 -3,314 -1,523 -6,339 -7,267 -4,589 46.91%
NP 25,410 17,120 10,181 4,434 28,976 21,165 13,909 49.27%
-
NP to SH 25,329 17,064 10,143 4,413 28,889 21,100 13,868 49.25%
-
Tax Rate 24.36% 25.12% 24.56% 25.57% 17.95% 25.56% 24.81% -
Total Cost 418,121 298,288 187,176 88,599 413,472 316,820 211,885 57.13%
-
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,964 7.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,340 50 - - 12,010 - - -
Div Payout % 21.08% 0.29% - - 41.57% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,964 7.47%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,985 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 5.43% 5.16% 4.77% 6.55% 6.26% 6.16% -
ROE 9.28% 6.37% 3.89% 1.70% 11.33% 8.37% 5.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 443.53 315.41 197.36 93.03 442.45 337.99 225.83 56.63%
EPS 25.33 17.06 10.14 4.41 28.89 21.10 13.87 49.24%
DPS 5.34 0.05 0.00 0.00 12.01 0.00 0.00 -
NAPS 2.73 2.68 2.61 2.60 2.55 2.52 2.45 7.45%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.44 39.43 24.67 11.63 55.31 42.25 28.22 56.66%
EPS 3.17 2.13 1.27 0.55 3.61 2.64 1.73 49.57%
DPS 0.67 0.01 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.3413 0.335 0.3263 0.325 0.3188 0.315 0.3062 7.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.09 2.00 2.15 2.03 2.00 2.04 2.07 -
P/RPS 0.47 0.63 1.09 2.18 0.45 0.60 0.92 -36.01%
P/EPS 8.25 11.72 21.20 46.00 6.92 9.67 14.92 -32.55%
EY 12.12 8.53 4.72 2.17 14.44 10.34 6.70 48.30%
DY 2.56 0.03 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 0.77 0.75 0.82 0.78 0.78 0.81 0.84 -5.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 -
Price 2.12 2.11 2.16 2.39 2.03 2.00 2.18 -
P/RPS 0.48 0.67 1.09 2.57 0.46 0.59 0.97 -37.35%
P/EPS 8.37 12.37 21.30 54.16 7.03 9.48 15.72 -34.23%
EY 11.95 8.09 4.70 1.85 14.23 10.55 6.36 52.09%
DY 2.52 0.02 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 0.78 0.79 0.83 0.92 0.80 0.79 0.89 -8.39%

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