[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -81.42%
YoY- -46.06%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 295,645 215,635 130,679 64,810 256,552 194,050 128,676 73.85%
PBT 67,674 48,338 25,358 9,968 54,667 42,180 33,265 60.34%
Tax -2,948 -1,429 -2,580 -1,004 -6,414 -5,200 -3,966 -17.89%
NP 64,726 46,909 22,778 8,964 48,253 36,980 29,299 69.37%
-
NP to SH 61,901 46,909 22,778 8,964 48,253 36,980 29,299 64.42%
-
Tax Rate 4.36% 2.96% 10.17% 10.07% 11.73% 12.33% 11.92% -
Total Cost 230,919 168,726 107,901 55,846 208,299 157,070 99,377 75.16%
-
Net Worth 289,233 298,043 279,712 266,118 258,016 253,220 246,821 11.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 23,630 10,103 - - 15,000 15,000 - -
Div Payout % 38.17% 21.54% - - 31.09% 40.56% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 289,233 298,043 279,712 266,118 258,016 253,220 246,821 11.11%
NOSH 94,520 101,031 100,255 100,044 100,006 100,000 99,996 -3.67%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 21.89% 21.75% 17.43% 13.83% 18.81% 19.06% 22.77% -
ROE 21.40% 15.74% 8.14% 3.37% 18.70% 14.60% 11.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 312.78 213.43 130.35 64.78 256.54 194.05 128.68 80.48%
EPS 42.74 46.43 22.72 8.96 48.25 36.98 29.30 28.53%
DPS 25.00 10.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 3.06 2.95 2.79 2.66 2.58 2.5322 2.4683 15.35%
Adjusted Per Share Value based on latest NOSH - 100,044
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.49 48.50 29.39 14.58 57.70 43.64 28.94 73.85%
EPS 13.92 10.55 5.12 2.02 10.85 8.32 6.59 64.40%
DPS 5.31 2.27 0.00 0.00 3.37 3.37 0.00 -
NAPS 0.6505 0.6703 0.6291 0.5985 0.5803 0.5695 0.5551 11.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.17 3.89 3.89 3.61 3.19 3.19 3.35 -
P/RPS 1.33 1.82 2.98 5.57 1.24 1.64 2.60 -35.96%
P/EPS 6.37 8.38 17.12 40.29 6.61 8.63 11.43 -32.20%
EY 15.70 11.94 5.84 2.48 15.13 11.59 8.75 47.50%
DY 6.00 2.57 0.00 0.00 4.70 4.70 0.00 -
P/NAPS 1.36 1.32 1.39 1.36 1.24 1.26 1.36 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 22/08/02 24/05/02 25/02/02 27/11/01 11/09/01 -
Price 2.58 4.06 4.03 3.89 3.32 3.12 3.51 -
P/RPS 0.82 1.90 3.09 6.00 1.29 1.61 2.73 -55.05%
P/EPS 3.94 8.74 17.74 43.42 6.88 8.44 11.98 -52.25%
EY 25.38 11.44 5.64 2.30 14.53 11.85 8.35 109.40%
DY 9.69 2.46 0.00 0.00 4.52 4.81 0.00 -
P/NAPS 0.84 1.38 1.44 1.46 1.29 1.23 1.42 -29.46%

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