[TA] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 58.59%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 281,681 178,648 188,461 180,924 232,489 190,899 176,949 36.21%
PBT 40,518 52,978 40,319 57,451 40,925 52,537 11,108 136.40%
Tax 7,216 -3,924 -9,570 -5,867 -4,303 -9,091 -4,528 -
NP 47,734 49,054 30,749 51,584 36,622 43,446 6,580 273.39%
-
NP to SH 29,207 42,012 31,901 33,912 21,384 33,653 6,620 168.27%
-
Tax Rate -17.81% 7.41% 23.74% 10.21% 10.51% 17.30% 40.76% -
Total Cost 233,947 129,594 157,712 129,340 195,867 147,453 170,369 23.47%
-
Net Worth 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 2,852,817 1,663,487 5.28%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 2,852,817 1,663,487 5.28%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,708,274 1,697,435 0.56%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.95% 27.46% 16.32% 28.51% 15.75% 22.76% 3.72% -
ROE 1.62% 1.41% 1.06% 1.15% 0.73% 1.18% 0.40% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 16.45 10.44 11.01 10.57 13.58 11.17 10.42 35.46%
EPS 1.71 2.45 1.86 1.98 1.25 1.97 0.39 167.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.74 1.75 1.72 1.71 1.67 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.28 7.15 7.55 7.25 9.31 7.65 7.09 36.16%
EPS 1.17 1.68 1.28 1.36 0.86 1.35 0.27 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7199 1.193 1.1998 1.1792 1.1724 1.1425 0.6662 5.28%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.745 0.725 0.65 0.505 0.505 0.51 0.54 -
P/RPS 4.53 6.95 5.90 4.78 3.72 4.56 5.18 -8.52%
P/EPS 43.67 29.54 34.88 25.49 40.43 25.89 138.46 -53.56%
EY 2.29 3.38 2.87 3.92 2.47 3.86 0.72 115.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.42 0.37 0.29 0.30 0.31 0.55 18.50%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.82 0.765 0.625 0.57 0.515 0.50 0.51 -
P/RPS 4.98 7.33 5.68 5.39 3.79 4.47 4.89 1.21%
P/EPS 48.06 31.17 33.54 28.77 41.23 25.38 130.77 -48.59%
EY 2.08 3.21 2.98 3.48 2.43 3.94 0.76 95.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.36 0.33 0.30 0.30 0.52 30.94%

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