[TA] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 67.57%
YoY- 201.41%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 389,224 566,306 544,514 341,304 260,138 244,778 147,372 17.55%
PBT 163,804 206,452 302,932 144,874 47,858 80,314 87,150 11.07%
Tax -39,234 -49,550 -72,704 -21,642 -6,536 -21,232 -9,078 27.59%
NP 124,570 156,902 230,228 123,232 41,322 59,082 78,072 8.09%
-
NP to SH 124,614 156,604 228,802 122,866 40,764 59,082 78,072 8.09%
-
Tax Rate 23.95% 24.00% 24.00% 14.94% 13.66% 26.44% 10.42% -
Total Cost 264,654 409,404 314,286 218,072 218,816 185,696 69,300 24.99%
-
Net Worth 2,171,079 2,239,237 2,013,240 1,840,342 1,330,733 1,689,958 1,619,861 4.99%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 2,171,079 2,239,237 2,013,240 1,840,342 1,330,733 1,689,958 1,619,861 4.99%
NOSH 1,487,040 1,426,265 1,360,297 1,323,987 1,330,733 1,330,675 1,327,755 1.90%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 32.00% 27.71% 42.28% 36.11% 15.88% 24.14% 52.98% -
ROE 5.74% 6.99% 11.36% 6.68% 3.06% 3.50% 4.82% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 26.17 39.71 40.03 25.78 19.55 18.40 11.10 15.35%
EPS 8.38 10.98 16.82 9.28 3.12 4.44 5.88 6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.57 1.48 1.39 1.00 1.27 1.22 3.03%
Adjusted Per Share Value based on latest NOSH - 1,321,871
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 15.59 22.68 21.81 13.67 10.42 9.80 5.90 17.56%
EPS 4.99 6.27 9.16 4.92 1.63 2.37 3.13 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8695 0.8968 0.8063 0.737 0.5329 0.6768 0.6487 4.99%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.09 0.87 1.69 0.67 0.81 0.75 0.73 -
P/RPS 4.16 2.19 4.22 2.60 4.14 4.08 6.58 -7.35%
P/EPS 13.01 7.92 10.05 7.22 26.44 16.89 12.41 0.78%
EY 7.69 12.62 9.95 13.85 3.78 5.92 8.05 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 1.14 0.48 0.81 0.59 0.60 3.78%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 29/09/08 27/09/07 27/09/06 30/09/05 29/09/04 25/09/03 -
Price 1.39 0.80 1.47 0.65 0.71 0.78 0.81 -
P/RPS 5.31 2.01 3.67 2.52 3.63 4.24 7.30 -5.16%
P/EPS 16.59 7.29 8.74 7.00 23.18 17.57 13.78 3.13%
EY 6.03 13.72 11.44 14.28 4.31 5.69 7.26 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.99 0.47 0.71 0.61 0.66 6.25%

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