[TA] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -58.72%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 194,289 0 210,434 180,924 176,201 174,719 142,346 6.41%
PBT 146,955 0 103,061 57,451 31,522 55,285 37,143 31.64%
Tax -13,308 0 -15,246 -5,867 -6,299 -13,374 -8,951 8.25%
NP 133,647 0 87,815 51,584 25,223 41,911 28,192 36.48%
-
NP to SH 104,728 0 57,710 33,912 20,499 33,722 22,692 35.75%
-
Tax Rate 9.06% - 14.79% 10.21% 19.98% 24.19% 24.10% -
Total Cost 60,642 0 122,619 129,340 150,978 132,808 114,154 -11.87%
-
Net Worth 1,951,577 0 3,098,557 2,944,485 1,605,754 1,557,716 1,518,487 5.14%
Dividend
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,951,577 0 3,098,557 2,944,485 1,605,754 1,557,716 1,518,487 5.14%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,708,249 1,711,776 1,706,165 0.06%
Ratio Analysis
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 68.79% 0.00% 41.73% 28.51% 14.31% 23.99% 19.81% -
ROE 5.37% 0.00% 1.86% 1.15% 1.28% 2.16% 1.49% -
Per Share
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 11.35 0.00 12.29 10.57 10.31 10.21 8.34 6.35%
EPS 6.12 0.00 3.37 1.98 1.20 1.97 1.33 35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.00 1.81 1.72 0.94 0.91 0.89 5.07%
Adjusted Per Share Value based on latest NOSH - 1,711,910
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 7.78 0.00 8.43 7.25 7.06 7.00 5.70 6.41%
EPS 4.19 0.00 2.31 1.36 0.82 1.35 0.91 35.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7816 0.00 1.2409 1.1792 0.6431 0.6239 0.6081 5.14%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.71 0.75 0.81 0.505 0.56 0.75 0.69 -
P/RPS 6.26 0.00 6.59 4.78 5.43 7.35 8.27 -5.41%
P/EPS 11.61 0.00 24.03 25.49 46.67 38.07 51.88 -25.86%
EY 8.62 0.00 4.16 3.92 2.14 2.63 1.93 34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.45 0.29 0.60 0.82 0.78 -4.48%
Price Multiplier on Announcement Date
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 25/06/15 - 30/06/14 25/06/13 28/06/12 29/06/11 17/06/10 -
Price 0.675 0.00 0.86 0.57 0.57 0.69 0.68 -
P/RPS 5.95 0.00 7.00 5.39 5.53 6.76 8.15 -6.09%
P/EPS 11.03 0.00 25.51 28.77 47.50 35.03 51.13 -26.40%
EY 9.06 0.00 3.92 3.48 2.11 2.86 1.96 35.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.48 0.33 0.61 0.76 0.76 -4.93%

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