[TA] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -86.6%
YoY- -75.4%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 206,714 138,188 73,686 30,552 154,533 119,210 87,220 77.48%
PBT 133,269 78,844 43,575 2,259 20,006 22,350 24,506 208.29%
Tax -16,975 -17,437 -4,539 -141 -4,201 -5,575 -5,704 106.48%
NP 116,294 61,407 39,036 2,118 15,805 16,775 18,802 235.83%
-
NP to SH 116,294 61,407 39,036 2,118 15,805 16,775 18,802 235.83%
-
Tax Rate 12.74% 22.12% 10.42% 6.24% 21.00% 24.94% 23.28% -
Total Cost 90,420 76,781 34,650 28,434 138,728 102,435 68,418 20.36%
-
Net Worth 1,673,611 1,648,153 1,619,861 1,562,024 1,559,999 1,544,365 1,535,938 5.87%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 66,413 66,457 - - - - - -
Div Payout % 57.11% 108.23% - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,673,611 1,648,153 1,619,861 1,562,024 1,559,999 1,544,365 1,535,938 5.87%
NOSH 1,328,263 1,329,155 1,327,755 1,323,750 1,333,333 1,331,349 1,324,084 0.20%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 56.26% 44.44% 52.98% 6.93% 10.23% 14.07% 21.56% -
ROE 6.95% 3.73% 2.41% 0.14% 1.01% 1.09% 1.22% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 15.56 10.40 5.55 2.31 11.59 8.95 6.59 77.03%
EPS 8.75 4.62 2.94 0.16 1.19 1.26 1.42 234.99%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.22 1.18 1.17 1.16 1.16 5.65%
Adjusted Per Share Value based on latest NOSH - 1,323,750
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 8.28 5.53 2.95 1.22 6.19 4.77 3.49 77.60%
EPS 4.66 2.46 1.56 0.08 0.63 0.67 0.75 236.85%
DPS 2.66 2.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6703 0.6601 0.6487 0.6256 0.6248 0.6185 0.6151 5.88%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.09 1.01 0.73 0.50 0.54 0.58 0.70 -
P/RPS 7.00 9.71 13.15 21.66 4.66 6.48 10.63 -24.25%
P/EPS 12.45 21.86 24.83 312.50 45.56 46.03 49.30 -59.94%
EY 8.03 4.57 4.03 0.32 2.20 2.17 2.03 149.49%
DY 4.59 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.60 0.42 0.46 0.50 0.60 28.02%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 25/09/03 27/06/03 31/03/03 30/12/02 26/09/02 -
Price 0.90 0.94 0.81 0.66 0.49 0.50 0.59 -
P/RPS 5.78 9.04 14.60 28.60 4.23 5.58 8.96 -25.28%
P/EPS 10.28 20.35 27.55 412.50 41.34 39.68 41.55 -60.48%
EY 9.73 4.91 3.63 0.24 2.42 2.52 2.41 152.90%
DY 5.56 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.66 0.56 0.42 0.43 0.51 24.60%

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