[TA] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 1643.06%
YoY- 262.23%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 107,266 57,518 51,488 43,260 39,377 51,429 68,708 7.70%
PBT 48,257 2,212 24,175 41,316 12,033 31,302 8,851 32.64%
Tax -4,972 -450 -3,573 -4,398 -1,841 3,177 -2,419 12.75%
NP 43,285 1,762 20,602 36,918 10,192 34,479 6,432 37.38%
-
NP to SH 43,093 1,604 20,602 36,918 10,192 34,479 6,432 37.28%
-
Tax Rate 10.30% 20.34% 14.78% 10.64% 15.30% -10.15% 27.33% -
Total Cost 63,981 55,756 30,886 6,342 29,185 16,950 62,276 0.45%
-
Net Worth 1,837,400 1,366,470 1,688,034 1,620,142 1,535,418 1,498,510 1,567,799 2.67%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,837,400 1,366,470 1,688,034 1,620,142 1,535,418 1,498,510 1,567,799 2.67%
NOSH 1,321,871 1,366,470 1,329,161 1,327,985 1,323,636 1,326,115 1,340,000 -0.22%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 40.35% 3.06% 40.01% 85.34% 25.88% 67.04% 9.36% -
ROE 2.35% 0.12% 1.22% 2.28% 0.66% 2.30% 0.41% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 8.11 4.21 3.87 3.26 2.97 3.88 5.13 7.92%
EPS 3.26 0.13 1.55 2.78 0.77 2.60 0.48 37.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.27 1.22 1.16 1.13 1.17 2.91%
Adjusted Per Share Value based on latest NOSH - 1,327,985
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 4.30 2.30 2.06 1.73 1.58 2.06 2.75 7.73%
EPS 1.73 0.06 0.83 1.48 0.41 1.38 0.26 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.5473 0.676 0.6489 0.6149 0.6001 0.6279 2.67%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.67 0.81 0.75 0.73 0.70 0.75 1.16 -
P/RPS 8.26 19.24 19.36 22.41 23.53 19.34 22.62 -15.44%
P/EPS 20.55 690.05 48.39 26.26 90.91 28.85 241.67 -33.67%
EY 4.87 0.14 2.07 3.81 1.10 3.47 0.41 51.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.81 0.59 0.60 0.60 0.66 0.99 -11.36%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 30/09/05 29/09/04 25/09/03 26/09/02 26/09/01 29/09/00 -
Price 0.65 0.71 0.78 0.81 0.59 0.59 0.85 -
P/RPS 8.01 16.87 20.14 24.87 19.83 15.21 16.58 -11.41%
P/EPS 19.94 604.86 50.32 29.14 76.62 22.69 177.08 -30.49%
EY 5.02 0.17 1.99 3.43 1.31 4.41 0.56 44.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 0.61 0.66 0.51 0.52 0.73 -7.07%

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