[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	136,362	740,139	578,749	357,319	163,620	672,988	508,468	-58.38%
YoY %	-81.58%	27.89%	61.97%	118.38%	-75.69%	32.36%	-	-
Horiz. %	26.82%	145.56%	113.82%	70.27%	32.18%	132.36%	100.00%	-
PBT	11,412	47,701	71,312	41,288	16,645	120,237	105,344	-77.24%
YoY %	-76.08%	-33.11%	72.72%	148.05%	-86.16%	14.14%	-	-
Horiz. %	10.83%	45.28%	67.69%	39.19%	15.80%	114.14%	100.00%	-
Tax	-3,381	-8,947	-14,810	-6,995	-2,797	-24,810	-20,752	-70.13%
YoY %	62.21%	39.59%	-111.72%	-150.09%	88.73%	-19.55%	-	-
Horiz. %	16.29%	43.11%	71.37%	33.71%	13.48%	119.55%	100.00%	-
NP	8,031	38,754	56,502	34,293	13,848	95,427	84,592	-79.15%
YoY %	-79.28%	-31.41%	64.76%	147.64%	-85.49%	12.81%	-	-
Horiz. %	9.49%	45.81%	66.79%	40.54%	16.37%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,710	40,390	56,595	34,201	13,902	96,480	84,662	-78.01%
YoY %	-78.44%	-28.63%	65.48%	146.01%	-85.59%	13.96%	-	-
Horiz. %	10.29%	47.71%	66.85%	40.40%	16.42%	113.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.63%	18.76%	20.77%	16.94%	16.80%	20.63%	19.70%	-
YoY %	57.94%	-9.68%	22.61%	0.83%	-18.57%	4.72%	-	-
Horiz. %	150.41%	95.23%	105.43%	85.99%	85.28%	104.72%	100.00%	-
Total Cost	128,331	701,385	522,247	323,026	149,772	577,561	423,876	-54.87%
YoY %	-81.70%	34.30%	61.67%	115.68%	-74.07%	36.26%	-	-
Horiz. %	30.28%	165.47%	123.21%	76.21%	35.33%	136.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,775	665,061	703,949	704,201	684,373	669,705	676,008	-0.02%
YoY %	1.61%	-5.52%	-0.04%	2.90%	2.19%	-0.93%	-	-
Horiz. %	99.97%	98.38%	104.13%	104.17%	101.24%	99.07%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	32,180	32,192	21,469	10,726	53,662	42,921	-
YoY %	-	-0.04%	49.95%	100.16%	-80.01%	25.03%	-	-
Horiz. %	-	74.97%	75.00%	50.02%	24.99%	125.03%	100.00%	-
Div Payout %	-	79.67%	56.88%	62.77%	77.16%	55.62%	50.70%	-
YoY %	-	40.07%	-9.38%	-18.65%	38.73%	9.70%	-	-
Horiz. %	-	157.14%	112.19%	123.81%	152.19%	109.70%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	675,775	665,061	703,949	704,201	684,373	669,705	676,008	-0.02%
YoY %	1.61%	-5.52%	-0.04%	2.90%	2.19%	-0.93%	-	-
Horiz. %	99.97%	98.38%	104.13%	104.17%	101.24%	99.07%	100.00%	-
NOSH	214,532	214,535	214,618	214,695	214,537	214,649	214,605	-0.02%
YoY %	-0.00%	-0.04%	-0.04%	0.07%	-0.05%	0.02%	-	-
Horiz. %	99.97%	99.97%	100.01%	100.04%	99.97%	100.02%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	5.89%	5.24%	9.76%	9.60%	8.46%	14.18%	16.64%	-
YoY %	12.40%	-46.31%	1.67%	13.48%	-40.34%	-14.78%	-	-
Horiz. %	35.40%	31.49%	58.65%	57.69%	50.84%	85.22%	100.00%	-
ROE	1.29%	6.07%	8.04%	4.86%	2.03%	14.41%	12.52%	-
YoY %	-78.75%	-24.50%	65.43%	139.41%	-85.91%	15.10%	-	-
Horiz. %	10.30%	48.48%	64.22%	38.82%	16.21%	115.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	63.56	345.00	269.66	166.43	76.27	313.53	236.93	-58.37%
YoY %	-81.58%	27.94%	62.03%	118.21%	-75.67%	32.33%	-	-
Horiz. %	26.83%	145.61%	113.81%	70.24%	32.19%	132.33%	100.00%	-
EPS	4.06	18.80	26.37	15.93	6.48	45.00	39.45	-78.00%
YoY %	-78.40%	-28.71%	65.54%	145.83%	-85.60%	14.07%	-	-
Horiz. %	10.29%	47.66%	66.84%	40.38%	16.43%	114.07%	100.00%	-
DPS	0.00	15.00	15.00	10.00	5.00	25.00	20.00	-
YoY %	0.00%	0.00%	50.00%	100.00%	-80.00%	25.00%	-	-
Horiz. %	0.00%	75.00%	75.00%	50.00%	25.00%	125.00%	100.00%	-
NAPS	3.15	3.10	3.28	3.28	3.19	3.12	3.15	0.00%
YoY %	1.61%	-5.49%	0.00%	2.82%	2.24%	-0.95%	-	-
Horiz. %	100.00%	98.41%	104.13%	104.13%	101.27%	99.05%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,587
RPS	30.97	168.08	131.43	81.14	37.16	152.83	115.47	-58.37%
YoY %	-81.57%	27.89%	61.98%	118.35%	-75.69%	32.35%	-	-
Horiz. %	26.82%	145.56%	113.82%	70.27%	32.18%	132.35%	100.00%	-
EPS	1.98	9.17	12.85	7.77	3.16	21.91	19.23	-78.00%
YoY %	-78.41%	-28.64%	65.38%	145.89%	-85.58%	13.94%	-	-
Horiz. %	10.30%	47.69%	66.82%	40.41%	16.43%	113.94%	100.00%	-
DPS	0.00	7.31	7.31	4.88	2.44	12.19	9.75	-
YoY %	0.00%	0.00%	49.80%	100.00%	-79.98%	25.03%	-	-
Horiz. %	0.00%	74.97%	74.97%	50.05%	25.03%	125.03%	100.00%	-
NAPS	1.5346	1.5103	1.5986	1.5992	1.5542	1.5209	1.5352	-0.02%
YoY %	1.61%	-5.52%	-0.04%	2.90%	2.19%	-0.93%	-	-
Horiz. %	99.96%	98.38%	104.13%	104.17%	101.24%	99.07%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.05	2.50	3.26	4.72	4.72	4.86	5.31	-
P/RPS	3.23	0.72	1.21	2.84	6.19	1.55	2.24	27.60%
YoY %	348.61%	-40.50%	-57.39%	-54.12%	299.35%	-30.80%	-	-
Horiz. %	144.20%	32.14%	54.02%	126.79%	276.34%	69.20%	100.00%	-
P/EPS	50.49	13.28	12.36	29.63	72.84	10.81	13.46	141.22%
YoY %	280.20%	7.44%	-58.29%	-59.32%	573.82%	-19.69%	-	-
Horiz. %	375.11%	98.66%	91.83%	220.13%	541.16%	80.31%	100.00%	-
EY	1.98	7.53	8.09	3.38	1.37	9.25	7.43	-58.55%
YoY %	-73.71%	-6.92%	139.35%	146.72%	-85.19%	24.50%	-	-
Horiz. %	26.65%	101.35%	108.88%	45.49%	18.44%	124.50%	100.00%	-
DY	0.00	6.00	4.60	2.12	1.06	5.14	3.77	-
YoY %	0.00%	30.43%	116.98%	100.00%	-79.38%	36.34%	-	-
Horiz. %	0.00%	159.15%	122.02%	56.23%	28.12%	136.34%	100.00%	-
P/NAPS	0.65	0.81	0.99	1.44	1.48	1.56	1.69	-47.08%
YoY %	-19.75%	-18.18%	-31.25%	-2.70%	-5.13%	-7.69%	-	-
Horiz. %	38.46%	47.93%	58.58%	85.21%	87.57%	92.31%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/09	26/02/09	20/11/08	28/08/08	26/05/08	26/02/08	19/11/07	-
Price	2.49	1.56	2.78	4.27	5.28	4.24	4.72	-
P/RPS	3.92	0.45	1.03	2.57	6.92	1.35	1.99	57.07%
YoY %	771.11%	-56.31%	-59.92%	-62.86%	412.59%	-32.16%	-	-
Horiz. %	196.98%	22.61%	51.76%	129.15%	347.74%	67.84%	100.00%	-
P/EPS	61.33	8.29	10.54	26.80	81.48	9.43	11.96	197.07%
YoY %	639.81%	-21.35%	-60.67%	-67.11%	764.05%	-21.15%	-	-
Horiz. %	512.79%	69.31%	88.13%	224.08%	681.27%	78.85%	100.00%	-
EY	1.63	12.07	9.49	3.73	1.23	10.60	8.36	-66.34%
YoY %	-86.50%	27.19%	154.42%	203.25%	-88.40%	26.79%	-	-
Horiz. %	19.50%	144.38%	113.52%	44.62%	14.71%	126.79%	100.00%	-
DY	0.00	9.62	5.40	2.34	0.95	5.90	4.24	-
YoY %	0.00%	78.15%	130.77%	146.32%	-83.90%	39.15%	-	-
Horiz. %	0.00%	226.89%	127.36%	55.19%	22.41%	139.15%	100.00%	-
P/NAPS	0.79	0.50	0.85	1.30	1.66	1.36	1.50	-34.75%
YoY %	58.00%	-41.18%	-34.62%	-21.69%	22.06%	-9.33%	-	-
Horiz. %	52.67%	33.33%	56.67%	86.67%	110.67%	90.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos