[TA] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -46.4%
YoY- -75.4%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 253,544 290,204 283,604 122,208 191,372 132,308 839,028 -18.07%
PBT 96,720 86,868 63,928 9,036 49,892 -122,788 248,296 -14.53%
Tax -23,396 -11,272 -28,172 -564 -15,452 122,788 -32,992 -5.56%
NP 73,324 75,596 35,756 8,472 34,440 0 215,304 -16.42%
-
NP to SH 73,324 75,596 35,756 8,472 34,440 -129,380 215,304 -16.42%
-
Tax Rate 24.19% 12.98% 44.07% 6.24% 30.97% - 13.29% -
Total Cost 180,220 214,608 247,848 113,736 156,932 132,308 623,724 -18.68%
-
Net Worth 1,806,533 1,326,165 1,681,065 1,562,024 1,523,307 1,477,487 1,554,973 2.52%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - 133,417 - - - - -
Div Payout % - - 373.13% - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,806,533 1,326,165 1,681,065 1,562,024 1,523,307 1,477,487 1,554,973 2.52%
NOSH 1,328,333 1,326,165 1,334,179 1,323,750 1,324,615 1,331,069 1,329,036 -0.00%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 28.92% 26.05% 12.61% 6.93% 18.00% 0.00% 25.66% -
ROE 4.06% 5.70% 2.13% 0.54% 2.26% -8.76% 13.85% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 19.09 21.88 21.26 9.23 14.45 9.94 63.13 -18.06%
EPS 5.52 5.68 2.68 0.64 2.60 -9.72 16.20 -16.41%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.26 1.18 1.15 1.11 1.17 2.53%
Adjusted Per Share Value based on latest NOSH - 1,323,750
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 10.15 11.62 11.36 4.89 7.66 5.30 33.60 -18.07%
EPS 2.94 3.03 1.43 0.34 1.38 -5.18 8.62 -16.40%
DPS 0.00 0.00 5.34 0.00 0.00 0.00 0.00 -
NAPS 0.7235 0.5311 0.6733 0.6256 0.6101 0.5917 0.6228 2.52%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.74 0.80 0.79 0.50 0.94 0.58 1.55 -
P/RPS 3.88 3.66 3.72 5.42 6.51 5.84 2.46 7.88%
P/EPS 13.41 14.03 29.48 78.13 36.15 -5.97 9.57 5.78%
EY 7.46 7.13 3.39 1.28 2.77 -16.76 10.45 -5.46%
DY 0.00 0.00 12.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 0.63 0.42 0.82 0.52 1.32 -13.83%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 28/06/05 28/06/04 27/06/03 26/06/02 08/08/01 30/06/00 -
Price 0.69 0.76 0.72 0.66 0.75 0.74 1.23 -
P/RPS 3.61 3.47 3.39 7.15 5.19 7.44 1.95 10.80%
P/EPS 12.50 13.33 26.87 103.13 28.85 -7.61 7.59 8.66%
EY 8.00 7.50 3.72 0.97 3.47 -13.14 13.17 -7.96%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 0.57 0.56 0.65 0.67 1.05 -11.33%

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