[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	740,139	578,749	357,319	163,620	672,988	508,468	334,211	69.49%
YoY %	27.89%	61.97%	118.38%	-75.69%	32.36%	52.14%	-	-
Horiz. %	221.46%	173.17%	106.91%	48.96%	201.37%	152.14%	100.00%	-
PBT	47,701	71,312	41,288	16,645	120,237	105,344	67,214	-20.35%
YoY %	-33.11%	72.72%	148.05%	-86.16%	14.14%	56.73%	-	-
Horiz. %	70.97%	106.10%	61.43%	24.76%	178.89%	156.73%	100.00%	-
Tax	-8,947	-14,810	-6,995	-2,797	-24,810	-20,752	-12,834	-21.29%
YoY %	39.59%	-111.72%	-150.09%	88.73%	-19.55%	-61.70%	-	-
Horiz. %	69.71%	115.40%	54.50%	21.79%	193.31%	161.70%	100.00%	-
NP	38,754	56,502	34,293	13,848	95,427	84,592	54,380	-20.13%
YoY %	-31.41%	64.76%	147.64%	-85.49%	12.81%	55.56%	-	-
Horiz. %	71.27%	103.90%	63.06%	25.47%	175.48%	155.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,390	56,595	34,201	13,902	96,480	84,662	54,620	-18.15%
YoY %	-28.63%	65.48%	146.01%	-85.59%	13.96%	55.00%	-	-
Horiz. %	73.95%	103.62%	62.62%	25.45%	176.64%	155.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.76%	20.77%	16.94%	16.80%	20.63%	19.70%	19.09%	-
YoY %	-9.68%	22.61%	0.83%	-18.57%	4.72%	3.20%	-	-
Horiz. %	98.27%	108.80%	88.74%	88.00%	108.07%	103.20%	100.00%	-
Total Cost	701,385	522,247	323,026	149,772	577,561	423,876	279,831	84.00%
YoY %	34.30%	61.67%	115.68%	-74.07%	36.26%	51.48%	-	-
Horiz. %	250.65%	186.63%	115.44%	53.52%	206.40%	151.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	665,061	703,949	704,201	684,373	669,705	676,008	658,873	0.62%
YoY %	-5.52%	-0.04%	2.90%	2.19%	-0.93%	2.60%	-	-
Horiz. %	100.94%	106.84%	106.88%	103.87%	101.64%	102.60%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	32,180	32,192	21,469	10,726	53,662	42,921	32,192	-0.02%
YoY %	-0.04%	49.95%	100.16%	-80.01%	25.03%	33.33%	-	-
Horiz. %	99.96%	100.00%	66.69%	33.32%	166.69%	133.33%	100.00%	-
Div Payout %	79.67%	56.88%	62.77%	77.16%	55.62%	50.70%	58.94%	-
YoY %	40.07%	-9.38%	-18.65%	38.73%	9.70%	-13.98%	-	-
Horiz. %	135.17%	96.50%	106.50%	130.91%	94.37%	86.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	665,061	703,949	704,201	684,373	669,705	676,008	658,873	0.62%
YoY %	-5.52%	-0.04%	2.90%	2.19%	-0.93%	2.60%	-	-
Horiz. %	100.94%	106.84%	106.88%	103.87%	101.64%	102.60%	100.00%	-
NOSH	214,535	214,618	214,695	214,537	214,649	214,605	214,616	-0.02%
YoY %	-0.04%	-0.04%	0.07%	-0.05%	0.02%	-0.01%	-	-
Horiz. %	99.96%	100.00%	100.04%	99.96%	100.02%	99.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	5.24%	9.76%	9.60%	8.46%	14.18%	16.64%	16.27%	-
YoY %	-46.31%	1.67%	13.48%	-40.34%	-14.78%	2.27%	-	-
Horiz. %	32.21%	59.99%	59.00%	52.00%	87.15%	102.27%	100.00%	-
ROE	6.07%	8.04%	4.86%	2.03%	14.41%	12.52%	8.29%	-
YoY %	-24.50%	65.43%	139.41%	-85.91%	15.10%	51.03%	-	-
Horiz. %	73.22%	96.98%	58.62%	24.49%	173.82%	151.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	345.00	269.66	166.43	76.27	313.53	236.93	155.72	69.53%
YoY %	27.94%	62.03%	118.21%	-75.67%	32.33%	52.15%	-	-
Horiz. %	221.55%	173.17%	106.88%	48.98%	201.34%	152.15%	100.00%	-
EPS	18.80	26.37	15.93	6.48	45.00	39.45	25.45	-18.20%
YoY %	-28.71%	65.54%	145.83%	-85.60%	14.07%	55.01%	-	-
Horiz. %	73.87%	103.61%	62.59%	25.46%	176.82%	155.01%	100.00%	-
DPS	15.00	15.00	10.00	5.00	25.00	20.00	15.00	0.00%
YoY %	0.00%	50.00%	100.00%	-80.00%	25.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	66.67%	33.33%	166.67%	133.33%	100.00%	-
NAPS	3.10	3.28	3.28	3.19	3.12	3.15	3.07	0.64%
YoY %	-5.49%	0.00%	2.82%	2.24%	-0.95%	2.61%	-	-
Horiz. %	100.98%	106.84%	106.84%	103.91%	101.63%	102.61%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,537
RPS	166.46	130.16	80.36	36.80	151.35	114.35	75.16	69.49%
YoY %	27.89%	61.97%	118.37%	-75.69%	32.36%	52.14%	-	-
Horiz. %	221.47%	173.18%	106.92%	48.96%	201.37%	152.14%	100.00%	-
EPS	9.08	12.73	7.69	3.13	21.70	19.04	12.28	-18.15%
YoY %	-28.67%	65.54%	145.69%	-85.58%	13.97%	55.05%	-	-
Horiz. %	73.94%	103.66%	62.62%	25.49%	176.71%	155.05%	100.00%	-
DPS	7.24	7.24	4.83	2.41	12.07	9.65	7.24	0.00%
YoY %	0.00%	49.90%	100.41%	-80.03%	25.08%	33.29%	-	-
Horiz. %	100.00%	100.00%	66.71%	33.29%	166.71%	133.29%	100.00%	-
NAPS	1.4957	1.5832	1.5837	1.5391	1.5062	1.5203	1.4818	0.62%
YoY %	-5.53%	-0.03%	2.90%	2.18%	-0.93%	2.60%	-	-
Horiz. %	100.94%	106.84%	106.88%	103.87%	101.65%	102.60%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.50	3.26	4.72	4.72	4.86	5.31	7.92	-
P/RPS	0.72	1.21	2.84	6.19	1.55	2.24	5.09	-72.69%
YoY %	-40.50%	-57.39%	-54.12%	299.35%	-30.80%	-55.99%	-	-
Horiz. %	14.15%	23.77%	55.80%	121.61%	30.45%	44.01%	100.00%	-
P/EPS	13.28	12.36	29.63	72.84	10.81	13.46	31.12	-43.17%
YoY %	7.44%	-58.29%	-59.32%	573.82%	-19.69%	-56.75%	-	-
Horiz. %	42.67%	39.72%	95.21%	234.06%	34.74%	43.25%	100.00%	-
EY	7.53	8.09	3.38	1.37	9.25	7.43	3.21	76.09%
YoY %	-6.92%	139.35%	146.72%	-85.19%	24.50%	131.46%	-	-
Horiz. %	234.58%	252.02%	105.30%	42.68%	288.16%	231.46%	100.00%	-
DY	6.00	4.60	2.12	1.06	5.14	3.77	1.89	115.24%
YoY %	30.43%	116.98%	100.00%	-79.38%	36.34%	99.47%	-	-
Horiz. %	317.46%	243.39%	112.17%	56.08%	271.96%	199.47%	100.00%	-
P/NAPS	0.81	0.99	1.44	1.48	1.56	1.69	2.58	-53.64%
YoY %	-18.18%	-31.25%	-2.70%	-5.13%	-7.69%	-34.50%	-	-
Horiz. %	31.40%	38.37%	55.81%	57.36%	60.47%	65.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	20/11/08	28/08/08	26/05/08	26/02/08	19/11/07	22/08/07	-
Price	1.56	2.78	4.27	5.28	4.24	4.72	5.14	-
P/RPS	0.45	1.03	2.57	6.92	1.35	1.99	3.30	-73.34%
YoY %	-56.31%	-59.92%	-62.86%	412.59%	-32.16%	-39.70%	-	-
Horiz. %	13.64%	31.21%	77.88%	209.70%	40.91%	60.30%	100.00%	-
P/EPS	8.29	10.54	26.80	81.48	9.43	11.96	20.20	-44.62%
YoY %	-21.35%	-60.67%	-67.11%	764.05%	-21.15%	-40.79%	-	-
Horiz. %	41.04%	52.18%	132.67%	403.37%	46.68%	59.21%	100.00%	-
EY	12.07	9.49	3.73	1.23	10.60	8.36	4.95	80.67%
YoY %	27.19%	154.42%	203.25%	-88.40%	26.79%	68.89%	-	-
Horiz. %	243.84%	191.72%	75.35%	24.85%	214.14%	168.89%	100.00%	-
DY	9.62	5.40	2.34	0.95	5.90	4.24	2.92	120.61%
YoY %	78.15%	130.77%	146.32%	-83.90%	39.15%	45.21%	-	-
Horiz. %	329.45%	184.93%	80.14%	32.53%	202.05%	145.21%	100.00%	-
P/NAPS	0.50	0.85	1.30	1.66	1.36	1.50	1.67	-55.08%
YoY %	-41.18%	-34.62%	-21.69%	22.06%	-9.33%	-10.18%	-	-
Horiz. %	29.94%	50.90%	77.84%	99.40%	81.44%	89.82%	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