[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	357,319	163,620	672,988	508,468	334,211	149,321	636,961	-32.00%
YoY %	118.38%	-75.69%	32.36%	52.14%	123.82%	-76.56%	-	-
Horiz. %	56.10%	25.69%	105.66%	79.83%	52.47%	23.44%	100.00%	-
PBT	41,288	16,645	120,237	105,344	67,214	33,375	164,604	-60.26%
YoY %	148.05%	-86.16%	14.14%	56.73%	101.39%	-79.72%	-	-
Horiz. %	25.08%	10.11%	73.05%	64.00%	40.83%	20.28%	100.00%	-
Tax	-6,995	-2,797	-24,810	-20,752	-12,834	-6,260	-34,290	-65.38%
YoY %	-150.09%	88.73%	-19.55%	-61.70%	-105.02%	81.74%	-	-
Horiz. %	20.40%	8.16%	72.35%	60.52%	37.43%	18.26%	100.00%	-
NP	34,293	13,848	95,427	84,592	54,380	27,115	130,314	-58.96%
YoY %	147.64%	-85.49%	12.81%	55.56%	100.55%	-79.19%	-	-
Horiz. %	26.32%	10.63%	73.23%	64.91%	41.73%	20.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,201	13,902	96,480	84,662	54,620	27,081	130,431	-59.06%
YoY %	146.01%	-85.59%	13.96%	55.00%	101.69%	-79.24%	-	-
Horiz. %	26.22%	10.66%	73.97%	64.91%	41.88%	20.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.94%	16.80%	20.63%	19.70%	19.09%	18.76%	20.83%	-
YoY %	0.83%	-18.57%	4.72%	3.20%	1.76%	-9.94%	-	-
Horiz. %	81.33%	80.65%	99.04%	94.58%	91.65%	90.06%	100.00%	-
Total Cost	323,026	149,772	577,561	423,876	279,831	122,206	506,647	-25.94%
YoY %	115.68%	-74.07%	36.26%	51.48%	128.98%	-75.88%	-	-
Horiz. %	63.76%	29.56%	114.00%	83.66%	55.23%	24.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	704,201	684,373	669,705	676,008	658,873	652,347	525,240	21.61%
YoY %	2.90%	2.19%	-0.93%	2.60%	1.00%	24.20%	-	-
Horiz. %	134.07%	130.30%	127.50%	128.70%	125.44%	124.20%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	21,469	10,726	53,662	42,921	32,192	21,458	80,944	-58.75%
YoY %	100.16%	-80.01%	25.03%	33.33%	50.02%	-73.49%	-	-
Horiz. %	26.52%	13.25%	66.30%	53.03%	39.77%	26.51%	100.00%	-
Div Payout %	62.77%	77.16%	55.62%	50.70%	58.94%	79.24%	62.06%	-
YoY %	-18.65%	38.73%	9.70%	-13.98%	-25.62%	27.68%	-	-
Horiz. %	101.14%	124.33%	89.62%	81.70%	94.97%	127.68%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	704,201	684,373	669,705	676,008	658,873	652,347	525,240	21.61%
YoY %	2.90%	2.19%	-0.93%	2.60%	1.00%	24.20%	-	-
Horiz. %	134.07%	130.30%	127.50%	128.70%	125.44%	124.20%	100.00%	-
NOSH	214,695	214,537	214,649	214,605	214,616	214,587	179,876	12.53%
YoY %	0.07%	-0.05%	0.02%	-0.01%	0.01%	19.30%	-	-
Horiz. %	119.36%	119.27%	119.33%	119.31%	119.31%	119.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.60%	8.46%	14.18%	16.64%	16.27%	18.16%	20.46%	-
YoY %	13.48%	-40.34%	-14.78%	2.27%	-10.41%	-11.24%	-	-
Horiz. %	46.92%	41.35%	69.31%	81.33%	79.52%	88.76%	100.00%	-
ROE	4.86%	2.03%	14.41%	12.52%	8.29%	4.15%	24.83%	-
YoY %	139.41%	-85.91%	15.10%	51.03%	99.76%	-83.29%	-	-
Horiz. %	19.57%	8.18%	58.03%	50.42%	33.39%	16.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	166.43	76.27	313.53	236.93	155.72	69.58	354.11	-39.57%
YoY %	118.21%	-75.67%	32.33%	52.15%	123.80%	-80.35%	-	-
Horiz. %	47.00%	21.54%	88.54%	66.91%	43.98%	19.65%	100.00%	-
EPS	15.93	6.48	45.00	39.45	25.45	12.62	60.80	-59.08%
YoY %	145.83%	-85.60%	14.07%	55.01%	101.66%	-79.24%	-	-
Horiz. %	26.20%	10.66%	74.01%	64.88%	41.86%	20.76%	100.00%	-
DPS	10.00	5.00	25.00	20.00	15.00	10.00	45.00	-63.34%
YoY %	100.00%	-80.00%	25.00%	33.33%	50.00%	-77.78%	-	-
Horiz. %	22.22%	11.11%	55.56%	44.44%	33.33%	22.22%	100.00%	-
NAPS	3.28	3.19	3.12	3.15	3.07	3.04	2.92	8.06%
YoY %	2.82%	2.24%	-0.95%	2.61%	0.99%	4.11%	-	-
Horiz. %	112.33%	109.25%	106.85%	107.88%	105.14%	104.11%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 214,585
RPS	80.36	36.80	151.35	114.35	75.16	33.58	143.25	-32.00%
YoY %	118.37%	-75.69%	32.36%	52.14%	123.82%	-76.56%	-	-
Horiz. %	56.10%	25.69%	105.65%	79.83%	52.47%	23.44%	100.00%	-
EPS	7.69	3.13	21.70	19.04	12.28	6.09	29.33	-59.06%
YoY %	145.69%	-85.58%	13.97%	55.05%	101.64%	-79.24%	-	-
Horiz. %	26.22%	10.67%	73.99%	64.92%	41.87%	20.76%	100.00%	-
DPS	4.83	2.41	12.07	9.65	7.24	4.83	18.20	-58.73%
YoY %	100.41%	-80.03%	25.08%	33.29%	49.90%	-73.46%	-	-
Horiz. %	26.54%	13.24%	66.32%	53.02%	39.78%	26.54%	100.00%	-
NAPS	1.5837	1.5391	1.5062	1.5203	1.4818	1.4671	1.1813	21.60%
YoY %	2.90%	2.18%	-0.93%	2.60%	1.00%	24.19%	-	-
Horiz. %	134.06%	130.29%	127.50%	128.70%	125.44%	124.19%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	4.72	4.72	4.86	5.31	7.92	7.29	6.60	-
P/RPS	2.84	6.19	1.55	2.24	5.09	10.48	1.86	32.63%
YoY %	-54.12%	299.35%	-30.80%	-55.99%	-51.43%	463.44%	-	-
Horiz. %	152.69%	332.80%	83.33%	120.43%	273.66%	563.44%	100.00%	-
P/EPS	29.63	72.84	10.81	13.46	31.12	57.77	9.10	119.83%
YoY %	-59.32%	573.82%	-19.69%	-56.75%	-46.13%	534.84%	-	-
Horiz. %	325.60%	800.44%	118.79%	147.91%	341.98%	634.84%	100.00%	-
EY	3.38	1.37	9.25	7.43	3.21	1.73	10.99	-54.46%
YoY %	146.72%	-85.19%	24.50%	131.46%	85.55%	-84.26%	-	-
Horiz. %	30.76%	12.47%	84.17%	67.61%	29.21%	15.74%	100.00%	-
DY	2.12	1.06	5.14	3.77	1.89	1.37	6.82	-54.14%
YoY %	100.00%	-79.38%	36.34%	99.47%	37.96%	-79.91%	-	-
Horiz. %	31.09%	15.54%	75.37%	55.28%	27.71%	20.09%	100.00%	-
P/NAPS	1.44	1.48	1.56	1.69	2.58	2.40	2.26	-25.97%
YoY %	-2.70%	-5.13%	-7.69%	-34.50%	7.50%	6.19%	-	-
Horiz. %	63.72%	65.49%	69.03%	74.78%	114.16%	106.19%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	26/05/08	26/02/08	19/11/07	22/08/07	25/05/07	05/02/07	-
Price	4.27	5.28	4.24	4.72	5.14	7.36	7.64	-
P/RPS	2.57	6.92	1.35	1.99	3.30	10.58	2.16	12.29%
YoY %	-62.86%	412.59%	-32.16%	-39.70%	-68.81%	389.81%	-	-
Horiz. %	118.98%	320.37%	62.50%	92.13%	152.78%	489.81%	100.00%	-
P/EPS	26.80	81.48	9.43	11.96	20.20	58.32	10.54	86.39%
YoY %	-67.11%	764.05%	-21.15%	-40.79%	-65.36%	453.32%	-	-
Horiz. %	254.27%	773.06%	89.47%	113.47%	191.65%	553.32%	100.00%	-
EY	3.73	1.23	10.60	8.36	4.95	1.71	9.49	-46.37%
YoY %	203.25%	-88.40%	26.79%	68.89%	189.47%	-81.98%	-	-
Horiz. %	39.30%	12.96%	111.70%	88.09%	52.16%	18.02%	100.00%	-
DY	2.34	0.95	5.90	4.24	2.92	1.36	5.89	-45.98%
YoY %	146.32%	-83.90%	39.15%	45.21%	114.71%	-76.91%	-	-
Horiz. %	39.73%	16.13%	100.17%	71.99%	49.58%	23.09%	100.00%	-
P/NAPS	1.30	1.66	1.36	1.50	1.67	2.42	2.62	-37.35%
YoY %	-21.69%	22.06%	-9.33%	-10.18%	-30.99%	-7.63%	-	-
Horiz. %	49.62%	63.36%	51.91%	57.25%	63.74%	92.37%	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