[TASCO] QoQ 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- -55.52%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 115,301 112,690 90,679 87,416 78,645 61,582 52,987 67.84%
PBT 8,235 9,114 5,827 4,697 5,628 3,275 559 499.96%
Tax -2,868 -2,280 -1,671 -426 3,949 -918 -151 610.59%
NP 5,367 6,834 4,156 4,271 9,577 2,357 408 456.37%
-
NP to SH 5,342 6,822 4,141 4,254 9,564 2,353 389 472.54%
-
Tax Rate 34.83% 25.02% 28.68% 9.07% -70.17% 28.03% 27.01% -
Total Cost 109,934 105,856 86,523 83,145 69,068 59,225 52,579 63.43%
-
Net Worth 206,077 203,059 196,047 192,180 192,080 183,233 179,538 9.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 30 40 - - -
Div Payout % - - - 0.71% 0.42% - - -
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 206,077 203,059 196,047 192,180 192,080 183,233 179,538 9.61%
NOSH 100,037 100,029 100,024 100,094 100,041 100,127 99,743 0.19%
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 4.65% 6.06% 4.58% 4.89% 12.18% 3.83% 0.77% -
ROE 2.59% 3.36% 2.11% 2.21% 4.98% 1.28% 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 115.26 112.66 90.66 87.33 78.61 61.50 53.12 67.52%
EPS 5.34 6.82 4.14 4.25 9.56 2.35 0.39 471.42%
DPS 0.00 0.00 0.00 0.03 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 14.41 14.09 11.33 10.93 9.83 7.70 6.62 67.87%
EPS 0.67 0.85 0.52 0.53 1.20 0.29 0.05 463.27%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.2576 0.2538 0.2451 0.2402 0.2401 0.229 0.2244 9.62%
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 1.01 0.91 1.04 1.10 0.99 1.12 1.15 -8.28%
P/EPS 21.72 15.10 22.71 22.59 8.16 29.36 156.41 -73.15%
EY 4.60 6.62 4.40 4.43 12.26 3.41 0.64 271.98%
DY 0.00 0.00 0.00 0.03 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 1.26 0.89 1.09 1.06 1.03 1.30 1.43 -8.08%
P/EPS 27.15 14.66 23.91 21.88 8.47 34.04 194.87 -73.09%
EY 3.68 6.82 4.18 4.57 11.80 2.94 0.51 272.96%
DY 0.00 0.00 0.00 0.03 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