[TA] QoQ Quarter Result on 31-Jul-2012 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -67.71%
YoY- -74.77%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 180,924 232,489 190,899 176,949 176,201 192,311 173,102 2.99%
PBT 57,451 40,925 52,537 11,108 31,522 28,067 19,979 102.34%
Tax -5,867 -4,303 -9,091 -4,528 -6,299 9,069 -5,790 0.88%
NP 51,584 36,622 43,446 6,580 25,223 37,136 14,189 136.61%
-
NP to SH 33,912 21,384 33,653 6,620 20,499 27,643 11,730 103.07%
-
Tax Rate 10.21% 10.51% 17.30% 40.76% 19.98% -32.31% 28.98% -
Total Cost 129,340 195,867 147,453 170,369 150,978 155,175 158,913 -12.83%
-
Net Worth 2,944,485 2,927,366 2,852,817 1,663,487 1,605,754 2,680,522 1,564,000 52.52%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 2,944,485 2,927,366 2,852,817 1,663,487 1,605,754 2,680,522 1,564,000 52.52%
NOSH 1,711,910 1,711,910 1,708,274 1,697,435 1,708,249 1,718,283 1,700,000 0.46%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 28.51% 15.75% 22.76% 3.72% 14.31% 19.31% 8.20% -
ROE 1.15% 0.73% 1.18% 0.40% 1.28% 1.03% 0.75% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 10.57 13.58 11.17 10.42 10.31 11.19 10.18 2.54%
EPS 1.98 1.25 1.97 0.39 1.20 1.61 0.69 102.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.67 0.98 0.94 1.56 0.92 51.81%
Adjusted Per Share Value based on latest NOSH - 1,697,435
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.25 9.31 7.65 7.09 7.06 7.70 6.93 3.05%
EPS 1.36 0.86 1.35 0.27 0.82 1.11 0.47 103.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1792 1.1724 1.1425 0.6662 0.6431 1.0735 0.6264 52.51%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.505 0.505 0.51 0.54 0.56 0.61 0.59 -
P/RPS 4.78 3.72 4.56 5.18 5.43 5.45 5.79 -12.00%
P/EPS 25.49 40.43 25.89 138.46 46.67 37.92 85.51 -55.40%
EY 3.92 2.47 3.86 0.72 2.14 2.64 1.17 124.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.55 0.60 0.39 0.64 -41.03%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 -
Price 0.57 0.515 0.50 0.51 0.57 0.60 0.58 -
P/RPS 5.39 3.79 4.47 4.89 5.53 5.36 5.70 -3.66%
P/EPS 28.77 41.23 25.38 130.77 47.50 37.30 84.06 -51.10%
EY 3.48 2.43 3.94 0.76 2.11 2.68 1.19 104.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.52 0.61 0.38 0.63 -35.04%

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