[TA] QoQ TTM Result on 31-Jan-2003 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -45.43%
YoY- 51.78%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 171,510 141,125 137,242 154,533 171,620 206,780 218,832 -14.95%
PBT 76,500 39,075 9,792 20,006 35,804 30,754 50,023 32.63%
Tax -16,063 -3,036 -479 -4,201 -6,842 -3,673 1,345 -
NP 60,437 36,039 9,313 15,805 28,962 27,081 51,368 11.41%
-
NP to SH 60,437 36,039 9,313 15,805 28,962 27,081 51,368 11.41%
-
Tax Rate 21.00% 7.77% 4.89% 21.00% 19.11% 11.94% -2.69% -
Total Cost 111,073 105,086 127,929 138,728 142,658 179,699 167,464 -23.88%
-
Net Worth 1,651,192 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 1,523,307 5.50%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 66,580 - - - - - - -
Div Payout % 110.16% - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 1,651,192 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 1,523,307 5.50%
NOSH 1,331,607 1,327,985 1,323,750 1,312,500 1,351,333 1,323,636 1,324,615 0.35%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 35.24% 25.54% 6.79% 10.23% 16.88% 13.10% 23.47% -
ROE 3.66% 2.22% 0.60% 1.03% 1.85% 1.76% 3.37% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 12.88 10.63 10.37 11.77 12.70 15.62 16.52 -15.25%
EPS 4.54 2.71 0.70 1.20 2.14 2.05 3.88 11.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.18 1.17 1.16 1.16 1.15 5.13%
Adjusted Per Share Value based on latest NOSH - 1,312,500
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 6.87 5.65 5.50 6.19 6.87 8.28 8.76 -14.92%
EPS 2.42 1.44 0.37 0.63 1.16 1.08 2.06 11.30%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6613 0.6489 0.6256 0.615 0.6278 0.6149 0.6101 5.50%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.01 0.73 0.50 0.54 0.58 0.70 0.94 -
P/RPS 7.84 6.87 4.82 4.59 4.57 4.48 5.69 23.75%
P/EPS 22.25 26.90 71.07 44.84 27.06 34.21 24.24 -5.53%
EY 4.49 3.72 1.41 2.23 3.70 2.92 4.13 5.71%
DY 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.42 0.46 0.50 0.60 0.82 -0.81%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 25/09/03 27/06/03 31/03/03 30/12/02 26/09/02 26/06/02 -
Price 0.94 0.81 0.66 0.49 0.50 0.59 0.75 -
P/RPS 7.30 7.62 6.37 4.16 3.94 3.78 4.54 37.13%
P/EPS 20.71 29.85 93.81 40.69 23.33 28.84 19.34 4.65%
EY 4.83 3.35 1.07 2.46 4.29 3.47 5.17 -4.42%
DY 5.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.56 0.42 0.43 0.51 0.65 10.95%

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