[TA] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock

[TA] TA ENTERPRISE BHD

Announcement Date

27-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jul-2007 [#2]

Profit Trend

QoQ- -1.06%

YoY- 86.22%

Quarter Report

TA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	571,804	389,224	566,306	544,514	341,304	260,138	244,778	15.18%
YoY %	46.91%	-31.27%	4.00%	59.54%	31.20%	6.28%	-	-
Horiz. %	233.60%	159.01%	231.35%	222.45%	139.43%	106.28%	100.00%	-
PBT	98,462	163,804	206,452	302,932	144,874	47,858	80,314	3.45%
YoY %	-39.89%	-20.66%	-31.85%	109.10%	202.72%	-40.41%	-	-
Horiz. %	122.60%	203.95%	257.06%	377.18%	180.38%	59.59%	100.00%	-
Tax	-16,470	-39,234	-49,550	-72,704	-21,642	-6,536	-21,232	-4.14%
YoY %	58.02%	20.82%	31.85%	-235.94%	-231.12%	69.22%	-	-
Horiz. %	77.57%	184.79%	233.37%	342.43%	101.93%	30.78%	100.00%	-
NP	81,992	124,570	156,902	230,228	123,232	41,322	59,082	5.61%
YoY %	-34.18%	-20.61%	-31.85%	86.82%	198.22%	-30.06%	-	-
Horiz. %	138.78%	210.84%	265.57%	389.68%	208.58%	69.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,258	124,614	156,604	228,802	122,866	40,764	59,082	1.92%
YoY %	-46.83%	-20.43%	-31.55%	86.22%	201.41%	-31.00%	-	-
Horiz. %	112.15%	210.92%	265.06%	387.26%	207.96%	69.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.73%	23.95%	24.00%	24.00%	14.94%	13.66%	26.44%	-
YoY %	-30.15%	-0.21%	0.00%	60.64%	9.37%	-48.34%	-	-
Horiz. %	63.28%	90.58%	90.77%	90.77%	56.51%	51.66%	100.00%	-
Total Cost	489,812	264,654	409,404	314,286	218,072	218,816	185,696	17.53%
YoY %	85.08%	-35.36%	30.26%	44.12%	-0.34%	17.84%	-	-
Horiz. %	263.77%	142.52%	220.47%	169.25%	117.43%	117.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,485,681	2,171,079	2,239,237	2,013,240	1,840,342	1,330,733	1,689,958	-2.12%
YoY %	-31.57%	-3.04%	11.23%	9.39%	38.30%	-21.26%	-	-
Horiz. %	87.91%	128.47%	132.50%	119.13%	108.90%	78.74%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	1,485,681	2,171,079	2,239,237	2,013,240	1,840,342	1,330,733	1,689,958	-2.12%
YoY %	-31.57%	-3.04%	11.23%	9.39%	38.30%	-21.26%	-	-
Horiz. %	87.91%	128.47%	132.50%	119.13%	108.90%	78.74%	100.00%	-
NOSH	1,707,680	1,487,040	1,426,265	1,360,297	1,323,987	1,330,733	1,330,675	4.24%
YoY %	14.84%	4.26%	4.85%	2.74%	-0.51%	0.00%	-	-
Horiz. %	128.33%	111.75%	107.18%	102.23%	99.50%	100.00%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	14.34%	32.00%	27.71%	42.28%	36.11%	15.88%	24.14%	-
YoY %	-55.19%	15.48%	-34.46%	17.09%	127.39%	-34.22%	-	-
Horiz. %	59.40%	132.56%	114.79%	175.14%	149.59%	65.78%	100.00%	-
ROE	4.46%	5.74%	6.99%	11.36%	6.68%	3.06%	3.50%	-
YoY %	-22.30%	-17.88%	-38.47%	70.06%	118.30%	-12.57%	-	-
Horiz. %	127.43%	164.00%	199.71%	324.57%	190.86%	87.43%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	33.48	26.17	39.71	40.03	25.78	19.55	18.40	10.48%
YoY %	27.93%	-34.10%	-0.80%	55.28%	31.87%	6.25%	-	-
Horiz. %	181.96%	142.23%	215.82%	217.55%	140.11%	106.25%	100.00%	-
EPS	3.88	8.38	10.98	16.82	9.28	3.12	4.44	-2.22%
YoY %	-53.70%	-23.68%	-34.72%	81.25%	197.44%	-29.73%	-	-
Horiz. %	87.39%	188.74%	247.30%	378.83%	209.01%	70.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.87	1.46	1.57	1.48	1.39	1.00	1.27	-6.10%
YoY %	-40.41%	-7.01%	6.08%	6.47%	39.00%	-21.26%	-	-
Horiz. %	68.50%	114.96%	123.62%	116.54%	109.45%	78.74%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,390,417
RPS	22.90	15.59	22.68	21.81	13.67	10.42	9.80	15.18%
YoY %	46.89%	-31.26%	3.99%	59.55%	31.19%	6.33%	-	-
Horiz. %	233.67%	159.08%	231.43%	222.55%	139.49%	106.33%	100.00%	-
EPS	2.65	4.99	6.27	9.16	4.92	1.63	2.37	1.87%
YoY %	-46.89%	-20.41%	-31.55%	86.18%	201.84%	-31.22%	-	-
Horiz. %	111.81%	210.55%	264.56%	386.50%	207.59%	68.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.595	0.8695	0.8968	0.8063	0.737	0.5329	0.6768	-2.12%
YoY %	-31.57%	-3.04%	11.22%	9.40%	38.30%	-21.26%	-	-
Horiz. %	87.91%	128.47%	132.51%	119.13%	108.89%	78.74%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	0.65	1.09	0.87	1.69	0.67	0.81	0.75	-
P/RPS	1.94	4.16	2.19	4.22	2.60	4.14	4.08	-11.64%
YoY %	-53.37%	89.95%	-48.10%	62.31%	-37.20%	1.47%	-	-
Horiz. %	47.55%	101.96%	53.68%	103.43%	63.73%	101.47%	100.00%	-
P/EPS	16.75	13.01	7.92	10.05	7.22	26.44	16.89	-0.13%
YoY %	28.75%	64.27%	-21.19%	39.20%	-72.69%	56.54%	-	-
Horiz. %	99.17%	77.03%	46.89%	59.50%	42.75%	156.54%	100.00%	-
EY	5.97	7.69	12.62	9.95	13.85	3.78	5.92	0.14%
YoY %	-22.37%	-39.06%	26.83%	-28.16%	266.40%	-36.15%	-	-
Horiz. %	100.84%	129.90%	213.18%	168.07%	233.95%	63.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.75	0.55	1.14	0.48	0.81	0.59	4.07%
YoY %	0.00%	36.36%	-51.75%	137.50%	-40.74%	37.29%	-	-
Horiz. %	127.12%	127.12%	93.22%	193.22%	81.36%	137.29%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	22/09/10	28/09/09	29/09/08	27/09/07	27/09/06	30/09/05	29/09/04	-
Price	0.66	1.39	0.80	1.47	0.65	0.71	0.78	-
P/RPS	1.97	5.31	2.01	3.67	2.52	3.63	4.24	-11.98%
YoY %	-62.90%	164.18%	-45.23%	45.63%	-30.58%	-14.39%	-	-
Horiz. %	46.46%	125.24%	47.41%	86.56%	59.43%	85.61%	100.00%	-
P/EPS	17.01	16.59	7.29	8.74	7.00	23.18	17.57	-0.53%
YoY %	2.53%	127.57%	-16.59%	24.86%	-69.80%	31.93%	-	-
Horiz. %	96.81%	94.42%	41.49%	49.74%	39.84%	131.93%	100.00%	-
EY	5.88	6.03	13.72	11.44	14.28	4.31	5.69	0.54%
YoY %	-2.49%	-56.05%	19.93%	-19.89%	231.32%	-24.25%	-	-
Horiz. %	103.34%	105.98%	241.12%	201.05%	250.97%	75.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.76	0.95	0.51	0.99	0.47	0.71	0.61	3.73%
YoY %	-20.00%	86.27%	-48.48%	110.64%	-33.80%	16.39%	-	-
Horiz. %	124.59%	155.74%	83.61%	162.30%	77.05%	116.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos