[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 89.18%
YoY- -11.36%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 133,091 527,748 407,249 274,910 132,231 505,292 379,007 -50.25%
PBT 20,686 96,790 79,857 54,482 28,776 118,456 97,374 -64.43%
Tax -3,365 -15,051 -11,903 -10,693 -5,707 -28,189 -22,166 -71.57%
NP 17,321 81,739 67,954 43,789 23,069 90,267 75,208 -62.46%
-
NP to SH 17,212 81,598 67,765 43,641 23,069 90,267 75,208 -62.61%
-
Tax Rate 16.27% 15.55% 14.91% 19.63% 19.83% 23.80% 22.76% -
Total Cost 115,770 446,009 339,295 231,121 109,162 415,025 303,799 -47.46%
-
Net Worth 550,291 529,396 456,862 446,308 442,633 493,261 399,418 23.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 60,950 34,742 17,366 - 60,364 33,424 -
Div Payout % - 74.70% 51.27% 39.79% - 66.87% 44.44% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 550,291 529,396 456,862 446,308 442,633 493,261 399,418 23.84%
NOSH 175,812 174,143 173,711 173,660 173,581 172,468 167,120 3.44%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.01% 15.49% 16.69% 15.93% 17.45% 17.86% 19.84% -
ROE 3.13% 15.41% 14.83% 9.78% 5.21% 18.30% 18.83% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 75.70 303.05 234.44 158.30 76.18 292.98 226.79 -51.91%
EPS 9.79 46.90 39.01 25.13 13.29 52.33 43.69 -63.14%
DPS 0.00 35.00 20.00 10.00 0.00 35.00 20.00 -
NAPS 3.13 3.04 2.63 2.57 2.55 2.86 2.39 19.72%
Adjusted Per Share Value based on latest NOSH - 173,603
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.22 119.85 92.48 62.43 30.03 114.75 86.07 -50.26%
EPS 3.91 18.53 15.39 9.91 5.24 20.50 17.08 -62.61%
DPS 0.00 13.84 7.89 3.94 0.00 13.71 7.59 -
NAPS 1.2497 1.2022 1.0375 1.0135 1.0052 1.1202 0.907 23.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.24 3.75 4.10 4.51 4.44 4.48 4.62 -
P/RPS 5.60 1.24 1.75 2.85 5.83 1.53 2.04 96.17%
P/EPS 43.31 8.00 10.51 17.95 33.41 8.56 10.27 161.25%
EY 2.31 12.50 9.51 5.57 2.99 11.68 9.74 -61.71%
DY 0.00 9.33 4.88 2.22 0.00 7.81 4.33 -
P/NAPS 1.35 1.23 1.56 1.75 1.74 1.57 1.93 -21.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 23/02/06 25/10/05 25/07/05 20/04/05 27/01/05 22/10/04 -
Price 4.51 3.96 4.13 4.44 4.48 4.51 4.83 -
P/RPS 5.96 1.31 1.76 2.80 5.88 1.54 2.13 98.69%
P/EPS 46.07 8.45 10.59 17.67 33.71 8.62 10.73 164.40%
EY 2.17 11.83 9.45 5.66 2.97 11.60 9.32 -62.18%
DY 0.00 8.84 4.84 2.25 0.00 7.76 4.14 -
P/NAPS 1.44 1.30 1.57 1.73 1.76 1.58 2.02 -20.21%

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