[TA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 124.09%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 369,385 180,924 776,538 544,049 353,150 176,201 696,135 -34.48%
PBT 97,770 57,451 136,092 95,167 42,630 31,522 148,559 -24.35%
Tax -15,437 -5,867 -24,221 -19,918 -10,827 -6,299 -20,917 -18.34%
NP 82,333 51,584 111,871 75,249 31,803 25,223 127,642 -25.36%
-
NP to SH 65,813 33,912 82,156 60,772 27,119 20,499 99,331 -24.01%
-
Tax Rate 15.79% 10.21% 17.80% 20.93% 25.40% 19.98% 14.08% -
Total Cost 287,052 129,340 664,667 468,800 321,347 150,978 568,493 -36.61%
-
Net Worth 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 7.93%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 7.93%
NOSH 1,711,910 1,711,910 1,711,910 1,711,887 1,716,392 1,708,249 1,712,712 -0.03%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 22.29% 28.51% 14.41% 13.83% 9.01% 14.31% 18.34% -
ROE 2.20% 1.15% 2.81% 2.13% 1.61% 1.28% 3.72% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.58 10.57 45.36 31.78 20.58 10.31 40.65 -34.46%
EPS 3.84 1.98 4.80 3.55 1.58 1.20 5.80 -24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.71 1.67 0.98 0.94 1.56 7.97%
Adjusted Per Share Value based on latest NOSH - 1,708,274
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 14.79 7.25 31.10 21.79 14.14 7.06 27.88 -34.49%
EPS 2.64 1.36 3.29 2.43 1.09 0.82 3.98 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1998 1.1792 1.1724 1.1449 0.6737 0.6431 1.07 7.93%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.65 0.505 0.505 0.51 0.54 0.56 0.61 -
P/RPS 3.01 4.78 1.11 1.60 2.62 5.43 1.50 59.16%
P/EPS 16.91 25.49 10.52 14.37 34.18 46.67 10.52 37.26%
EY 5.91 3.92 9.50 6.96 2.93 2.14 9.51 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.30 0.31 0.55 0.60 0.39 -3.45%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 -
Price 0.625 0.57 0.515 0.50 0.51 0.57 0.60 -
P/RPS 2.90 5.39 1.14 1.57 2.48 5.53 1.48 56.65%
P/EPS 16.26 28.77 10.73 14.08 32.28 47.50 10.35 35.17%
EY 6.15 3.48 9.32 7.10 3.10 2.11 9.67 -26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.30 0.30 0.52 0.61 0.38 -3.54%

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