[TA] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -13.25%
YoY- 196.34%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 456,125 353,339 290,964 253,290 141,125 206,780 182,914 16.44%
PBT 222,144 131,641 113,014 129,851 39,075 30,754 -49,971 -
Tax -34,911 -16,349 -5,521 -23,052 -3,036 -3,673 84,450 -
NP 187,233 115,292 107,493 106,799 36,039 27,081 34,479 32.56%
-
NP to SH 186,031 115,029 107,335 106,799 36,039 27,081 -25,294 -
-
Tax Rate 15.72% 12.42% 4.89% 17.75% 7.77% 11.94% - -
Total Cost 268,892 238,047 183,471 146,491 105,086 179,699 148,435 10.40%
-
Net Worth 2,057,818 1,837,400 1,366,470 1,688,034 1,620,142 1,535,418 1,498,510 5.42%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - 13,264 99,934 - - 9,554 -
Div Payout % - - 12.36% 93.57% - - 0.00% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,057,818 1,837,400 1,366,470 1,688,034 1,620,142 1,535,418 1,498,510 5.42%
NOSH 1,390,417 1,321,871 1,366,470 1,329,161 1,327,985 1,323,636 1,326,115 0.79%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 41.05% 32.63% 36.94% 42.16% 25.54% 13.10% 18.85% -
ROE 9.04% 6.26% 7.85% 6.33% 2.22% 1.76% -1.69% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 32.80 26.73 21.29 19.06 10.63 15.62 13.79 15.52%
EPS 13.38 8.70 7.85 8.04 2.71 2.05 -1.91 -
DPS 0.00 0.00 0.97 7.50 0.00 0.00 0.72 -
NAPS 1.48 1.39 1.00 1.27 1.22 1.16 1.13 4.59%
Adjusted Per Share Value based on latest NOSH - 1,329,161
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 18.27 14.15 11.65 10.14 5.65 8.28 7.33 16.43%
EPS 7.45 4.61 4.30 4.28 1.44 1.08 -1.01 -
DPS 0.00 0.00 0.53 4.00 0.00 0.00 0.38 -
NAPS 0.8241 0.7359 0.5473 0.676 0.6489 0.6149 0.6001 5.42%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.69 0.67 0.81 0.75 0.73 0.70 0.75 -
P/RPS 5.15 2.51 3.80 3.94 6.87 4.48 5.44 -0.90%
P/EPS 12.63 7.70 10.31 9.33 26.90 34.21 -39.32 -
EY 7.92 12.99 9.70 10.71 3.72 2.92 -2.54 -
DY 0.00 0.00 1.20 10.00 0.00 0.00 0.96 -
P/NAPS 1.14 0.48 0.81 0.59 0.60 0.60 0.66 9.53%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 30/09/05 29/09/04 25/09/03 26/09/02 26/09/01 -
Price 1.47 0.65 0.71 0.78 0.81 0.59 0.59 -
P/RPS 4.48 2.43 3.33 4.09 7.62 3.78 4.28 0.76%
P/EPS 10.99 7.47 9.04 9.71 29.85 28.84 -30.93 -
EY 9.10 13.39 11.06 10.30 3.35 3.47 -3.23 -
DY 0.00 0.00 1.37 9.62 0.00 0.00 1.22 -
P/NAPS 0.99 0.47 0.71 0.61 0.66 0.51 0.52 11.32%

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