[TA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -83.76%
YoY- 111.42%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 312,756 213,040 130,069 72,551 283,284 189,040 122,389 86.59%
PBT 89,504 55,579 23,929 21,717 129,242 73,635 40,157 70.38%
Tax -8,796 -8,454 -3,268 -2,818 -12,869 -13,188 -10,616 -11.75%
NP 80,708 47,125 20,661 18,899 116,373 60,447 29,541 95.07%
-
NP to SH 80,348 46,784 20,382 18,899 116,373 60,447 29,541 94.49%
-
Tax Rate 9.83% 15.21% 13.66% 12.98% 9.96% 17.91% 26.44% -
Total Cost 232,048 165,915 109,408 53,652 166,911 128,593 92,848 83.85%
-
Net Worth 1,780,369 1,329,496 1,330,733 1,326,165 1,767,336 1,700,486 1,689,958 3.52%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 79,729 13,285 - -
Div Payout % - - - - 68.51% 21.98% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,780,369 1,329,496 1,330,733 1,326,165 1,767,336 1,700,486 1,689,958 3.52%
NOSH 1,328,634 1,329,496 1,330,733 1,326,165 1,328,824 1,328,505 1,330,675 -0.10%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 25.81% 22.12% 15.88% 26.05% 41.08% 31.98% 24.14% -
ROE 4.51% 3.52% 1.53% 1.43% 6.58% 3.55% 1.75% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 23.54 16.02 9.77 5.47 21.32 14.23 9.20 86.75%
EPS 6.05 3.52 1.56 1.42 8.76 4.55 2.22 94.74%
DPS 0.00 0.00 0.00 0.00 6.00 1.00 0.00 -
NAPS 1.34 1.00 1.00 1.00 1.33 1.28 1.27 3.63%
Adjusted Per Share Value based on latest NOSH - 1,326,165
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 12.53 8.53 5.21 2.91 11.35 7.57 4.90 86.67%
EPS 3.22 1.87 0.82 0.76 4.66 2.42 1.18 94.91%
DPS 0.00 0.00 0.00 0.00 3.19 0.53 0.00 -
NAPS 0.713 0.5325 0.5329 0.5311 0.7078 0.681 0.6768 3.52%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.67 0.67 0.81 0.80 0.86 0.78 0.75 -
P/RPS 2.85 4.18 8.29 14.62 4.03 5.48 8.15 -50.26%
P/EPS 11.08 19.04 52.88 56.14 9.82 17.14 33.78 -52.34%
EY 9.03 5.25 1.89 1.78 10.18 5.83 2.96 109.91%
DY 0.00 0.00 0.00 0.00 6.98 1.28 0.00 -
P/NAPS 0.50 0.67 0.81 0.80 0.65 0.61 0.59 -10.42%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 15/12/05 30/09/05 28/06/05 30/03/05 30/12/04 29/09/04 -
Price 0.65 0.61 0.71 0.76 0.79 0.82 0.78 -
P/RPS 2.76 3.81 7.26 13.89 3.71 5.76 8.48 -52.58%
P/EPS 10.75 17.33 46.36 53.33 9.02 18.02 35.14 -54.50%
EY 9.30 5.77 2.16 1.88 11.09 5.55 2.85 119.52%
DY 0.00 0.00 0.00 0.00 7.59 1.22 0.00 -
P/NAPS 0.49 0.61 0.71 0.76 0.59 0.64 0.61 -13.55%

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