[TA] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 57.31%
YoY- 266.06%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 243,812 213,040 189,040 138,188 119,210 151,656 341,147 -5.44%
PBT 101,099 55,579 73,635 78,844 22,350 -6,601 39,220 17.08%
Tax -15,934 -8,454 -13,188 -17,437 -5,575 6,601 -3,910 26.37%
NP 85,165 47,125 60,447 61,407 16,775 0 35,310 15.79%
-
NP to SH 84,945 46,784 60,447 61,407 16,775 -1,774 35,310 15.74%
-
Tax Rate 15.76% 15.21% 17.91% 22.12% 24.94% - 9.97% -
Total Cost 158,647 165,915 128,593 76,781 102,435 151,656 305,837 -10.35%
-
Net Worth 1,847,786 1,329,496 1,700,486 1,648,153 1,544,365 1,542,015 1,513,285 3.38%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - 13,285 66,457 - - - -
Div Payout % - - 21.98% 108.23% - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,847,786 1,329,496 1,700,486 1,648,153 1,544,365 1,542,015 1,513,285 3.38%
NOSH 1,329,342 1,329,496 1,328,505 1,329,155 1,331,349 1,364,615 1,327,443 0.02%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 34.93% 22.12% 31.98% 44.44% 14.07% 0.00% 10.35% -
ROE 4.60% 3.52% 3.55% 3.73% 1.09% -0.12% 2.33% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 18.34 16.02 14.23 10.40 8.95 11.11 25.70 -5.46%
EPS 6.39 3.52 4.55 4.62 1.26 -0.13 2.66 15.71%
DPS 0.00 0.00 1.00 5.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.28 1.24 1.16 1.13 1.14 3.35%
Adjusted Per Share Value based on latest NOSH - 1,331,607
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 9.76 8.53 7.57 5.53 4.77 6.07 13.66 -5.44%
EPS 3.40 1.87 2.42 2.46 0.67 -0.07 1.41 15.79%
DPS 0.00 0.00 0.53 2.66 0.00 0.00 0.00 -
NAPS 0.74 0.5325 0.681 0.6601 0.6185 0.6176 0.6061 3.38%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.71 0.67 0.78 1.01 0.58 0.60 0.95 -
P/RPS 3.87 4.18 5.48 9.71 6.48 5.40 3.70 0.75%
P/EPS 11.11 19.04 17.14 21.86 46.03 -461.54 35.71 -17.67%
EY 9.00 5.25 5.83 4.57 2.17 -0.22 2.80 21.47%
DY 0.00 0.00 1.28 4.95 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.61 0.81 0.50 0.53 0.83 -7.79%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 15/12/06 15/12/05 30/12/04 30/12/03 30/12/02 20/12/01 21/12/00 -
Price 0.76 0.61 0.82 0.94 0.50 0.65 0.75 -
P/RPS 4.14 3.81 5.76 9.04 5.58 5.85 2.92 5.98%
P/EPS 11.89 17.33 18.02 20.35 39.68 -500.00 28.20 -13.40%
EY 8.41 5.77 5.55 4.91 2.52 -0.20 3.55 15.45%
DY 0.00 0.00 1.22 5.32 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.64 0.76 0.43 0.58 0.66 -2.99%

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