[TA] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -79.36%
YoY- -39.21%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 776,538 544,049 353,150 176,201 696,135 503,824 330,722 76.20%
PBT 136,092 95,167 42,630 31,522 148,559 120,492 100,543 22.25%
Tax -24,221 -19,918 -10,827 -6,299 -20,917 -29,986 -24,196 0.06%
NP 111,871 75,249 31,803 25,223 127,642 90,506 76,347 28.85%
-
NP to SH 82,156 60,772 27,119 20,499 99,331 71,688 59,958 23.24%
-
Tax Rate 17.80% 20.93% 25.40% 19.98% 14.08% 24.89% 24.07% -
Total Cost 664,667 468,800 321,347 150,978 568,493 413,318 254,375 89.15%
-
Net Worth 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 1,558,908 51.91%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 1,558,908 51.91%
NOSH 1,711,910 1,711,887 1,716,392 1,708,249 1,712,712 1,710,930 1,713,085 -0.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.41% 13.83% 9.01% 14.31% 18.34% 17.96% 23.08% -
ROE 2.81% 2.13% 1.61% 1.28% 3.72% 4.55% 3.85% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 45.36 31.78 20.58 10.31 40.65 29.45 19.31 76.25%
EPS 4.80 3.55 1.58 1.20 5.80 4.19 3.50 23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 0.98 0.94 1.56 0.92 0.91 51.98%
Adjusted Per Share Value based on latest NOSH - 1,708,249
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 31.10 21.79 14.14 7.06 27.88 20.18 13.25 76.15%
EPS 3.29 2.43 1.09 0.82 3.98 2.87 2.40 23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1724 1.1449 0.6737 0.6431 1.07 0.6304 0.6243 51.92%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.505 0.51 0.54 0.56 0.61 0.59 0.68 -
P/RPS 1.11 1.60 2.62 5.43 1.50 2.00 3.52 -53.50%
P/EPS 10.52 14.37 34.18 46.67 10.52 14.08 19.43 -33.44%
EY 9.50 6.96 2.93 2.14 9.51 7.10 5.15 50.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.55 0.60 0.39 0.64 0.75 -45.56%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 21/09/11 -
Price 0.515 0.50 0.51 0.57 0.60 0.58 0.56 -
P/RPS 1.14 1.57 2.48 5.53 1.48 1.97 2.90 -46.18%
P/EPS 10.73 14.08 32.28 47.50 10.35 13.84 16.00 -23.29%
EY 9.32 7.10 3.10 2.11 9.67 7.22 6.25 30.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.52 0.61 0.38 0.63 0.62 -38.23%

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