[TALAMT] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 25.37%
YoY- 39.07%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 124,828 183,300 212,636 386,053 368,720 675,362 637,424 -66.31%
PBT -16,184 -14,695 -13,994 -79,528 -105,817 -103,258 -128,344 -74.88%
Tax -764 -6,035 -6,005 -6,917 -6,873 1,221 933 -
NP -16,948 -20,730 -19,999 -86,445 -112,690 -102,037 -127,411 -73.97%
-
NP to SH -15,068 -20,496 -20,145 -85,115 -114,047 -100,985 -126,406 -75.81%
-
Tax Rate - - - - - - - -
Total Cost 141,776 204,030 232,635 472,498 481,410 777,399 764,835 -67.52%
-
Net Worth 526,824 630,000 551,319 462,000 575,062 768,600 568,905 -4.99%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 526,824 630,000 551,319 462,000 575,062 768,600 568,905 -4.99%
NOSH 4,052,500 4,500,000 3,937,999 3,300,000 4,107,586 5,490,000 4,063,613 -0.18%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -13.58% -11.31% -9.41% -22.39% -30.56% -15.11% -19.99% -
ROE -2.86% -3.25% -3.65% -18.42% -19.83% -13.14% -22.22% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.08 4.07 5.40 11.70 8.98 12.30 15.69 -66.25%
EPS -0.37 -0.46 -0.51 -2.58 -2.78 -1.84 -3.11 -75.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 3,300,000
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.64 3.88 4.50 8.17 7.80 14.30 13.49 -66.32%
EPS -0.32 -0.43 -0.43 -1.80 -2.41 -2.14 -2.68 -75.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1334 0.1167 0.0978 0.1217 0.1627 0.1204 -4.99%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.055 0.045 0.045 0.05 0.05 0.06 0.06 -
P/RPS 1.79 1.10 0.83 0.43 0.56 0.49 0.38 181.26%
P/EPS -14.79 -9.88 -8.80 -1.94 -1.80 -3.26 -1.93 289.17%
EY -6.76 -10.12 -11.37 -51.58 -55.53 -30.66 -51.84 -74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.32 0.36 0.36 0.43 0.43 -1.55%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 29/03/13 27/12/12 26/09/12 27/06/12 30/03/12 -
Price 0.055 0.05 0.045 0.05 0.05 0.05 0.07 -
P/RPS 1.79 1.23 0.83 0.43 0.56 0.41 0.45 151.26%
P/EPS -14.79 -10.98 -8.80 -1.94 -1.80 -2.72 -2.25 251.30%
EY -6.76 -9.11 -11.37 -51.58 -55.53 -36.79 -44.44 -71.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.32 0.36 0.36 0.36 0.50 -10.98%

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