[TA] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 36.41%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 260,138 290,204 283,284 252,053 244,778 283,604 206,714 16.57%
PBT 47,858 86,868 129,242 98,180 80,314 63,928 133,269 -49.50%
Tax -6,536 -11,272 -12,869 -17,584 -21,232 -28,172 -16,975 -47.10%
NP 41,322 75,596 116,373 80,596 59,082 35,756 116,294 -49.86%
-
NP to SH 40,764 75,596 116,373 80,596 59,082 35,756 116,294 -50.31%
-
Tax Rate 13.66% 12.98% 9.96% 17.91% 26.44% 44.07% 12.74% -
Total Cost 218,816 214,608 166,911 171,457 185,696 247,848 90,420 80.34%
-
Net Worth 1,330,733 1,326,165 1,767,336 1,700,486 1,689,958 1,681,065 1,673,611 -14.18%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 79,729 17,713 - 133,417 66,413 -
Div Payout % - - 68.51% 21.98% - 373.13% 57.11% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 1,330,733 1,326,165 1,767,336 1,700,486 1,689,958 1,681,065 1,673,611 -14.18%
NOSH 1,330,733 1,326,165 1,328,824 1,328,505 1,330,675 1,334,179 1,328,263 0.12%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 15.88% 26.05% 41.08% 31.98% 24.14% 12.61% 56.26% -
ROE 3.06% 5.70% 6.58% 4.74% 3.50% 2.13% 6.95% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 19.55 21.88 21.32 18.97 18.40 21.26 15.56 16.45%
EPS 3.12 5.68 8.76 6.07 4.44 2.68 8.75 -49.74%
DPS 0.00 0.00 6.00 1.33 0.00 10.00 5.00 -
NAPS 1.00 1.00 1.33 1.28 1.27 1.26 1.26 -14.29%
Adjusted Per Share Value based on latest NOSH - 1,326,437
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 10.42 11.62 11.35 10.09 9.80 11.36 8.28 16.57%
EPS 1.63 3.03 4.66 3.23 2.37 1.43 4.66 -50.38%
DPS 0.00 0.00 3.19 0.71 0.00 5.34 2.66 -
NAPS 0.5329 0.5311 0.7078 0.681 0.6768 0.6733 0.6703 -14.19%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.81 0.80 0.86 0.78 0.75 0.79 1.09 -
P/RPS 4.14 3.66 4.03 4.11 4.08 3.72 7.00 -29.56%
P/EPS 26.44 14.03 9.82 12.86 16.89 29.48 12.45 65.29%
EY 3.78 7.13 10.18 7.78 5.92 3.39 8.03 -39.51%
DY 0.00 0.00 6.98 1.71 0.00 12.66 4.59 -
P/NAPS 0.81 0.80 0.65 0.61 0.59 0.63 0.87 -4.65%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 28/06/05 30/03/05 30/12/04 29/09/04 28/06/04 30/03/04 -
Price 0.71 0.76 0.79 0.82 0.78 0.72 0.90 -
P/RPS 3.63 3.47 3.71 4.32 4.24 3.39 5.78 -26.68%
P/EPS 23.18 13.33 9.02 13.52 17.57 26.87 10.28 72.03%
EY 4.31 7.50 11.09 7.40 5.69 3.72 9.73 -41.91%
DY 0.00 0.00 7.59 1.63 0.00 13.89 5.56 -
P/NAPS 0.71 0.76 0.59 0.64 0.61 0.57 0.71 0.00%

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
Post a Comment