[TA] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 318.35%
YoY- -75.4%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 68,526 62,375 43,260 30,552 35,323 31,990 39,377 44.53%
PBT 54,425 35,269 41,316 2,259 -2,344 -2,156 12,033 172.74%
Tax 462 -12,898 -4,398 -141 1,374 129 -1,841 -
NP 54,887 22,371 36,918 2,118 -970 -2,027 10,192 206.29%
-
NP to SH 54,887 22,371 36,918 2,118 -970 -2,027 10,192 206.29%
-
Tax Rate -0.85% 36.57% 10.64% 6.24% - - 15.30% -
Total Cost 13,639 40,004 6,342 28,434 36,293 34,017 29,185 -39.69%
-
Net Worth 1,327,158 1,651,192 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 -9.23%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 66,580 - - - - - -
Div Payout % - 297.62% - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,327,158 1,651,192 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 -9.23%
NOSH 1,327,158 1,331,607 1,327,985 1,323,750 1,312,500 1,351,333 1,323,636 0.17%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 80.10% 35.87% 85.34% 6.93% -2.75% -6.34% 25.88% -
ROE 4.14% 1.35% 2.28% 0.14% -0.06% -0.13% 0.66% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.16 4.68 3.26 2.31 2.69 2.37 2.97 44.37%
EPS 4.13 1.68 2.78 0.16 -0.07 -0.15 0.77 205.47%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.24 1.22 1.18 1.17 1.16 1.16 -9.39%
Adjusted Per Share Value based on latest NOSH - 1,323,750
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 2.74 2.50 1.73 1.22 1.41 1.28 1.58 44.19%
EPS 2.20 0.90 1.48 0.08 -0.04 -0.08 0.41 205.56%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.6613 0.6489 0.6256 0.615 0.6278 0.6149 -9.23%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.09 1.01 0.73 0.50 0.54 0.58 0.70 -
P/RPS 21.11 21.56 22.41 21.66 20.06 24.50 23.53 -6.96%
P/EPS 26.36 60.12 26.26 312.50 -730.67 -386.67 90.91 -56.09%
EY 3.79 1.66 3.81 0.32 -0.14 -0.26 1.10 127.60%
DY 0.00 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.81 0.60 0.42 0.46 0.50 0.60 48.72%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 25/09/03 27/06/03 31/03/03 30/12/02 26/09/02 -
Price 0.90 0.94 0.81 0.66 0.49 0.50 0.59 -
P/RPS 17.43 20.07 24.87 28.60 18.21 21.12 19.83 -8.21%
P/EPS 21.76 55.95 29.14 412.50 -663.02 -333.33 76.62 -56.69%
EY 4.60 1.79 3.43 0.24 -0.15 -0.30 1.31 130.49%
DY 0.00 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.66 0.56 0.42 0.43 0.51 45.88%

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