[TASCO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 68.23%
YoY- -19.13%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,802 559,613 443,531 315,408 197,357 93,033 442,448 -54.82%
PBT 13,306 42,061 33,595 22,864 13,495 5,957 35,315 -47.92%
Tax -3,306 -11,549 -8,185 -5,744 -3,314 -1,523 -6,339 -35.28%
NP 10,000 30,512 25,410 17,120 10,181 4,434 28,976 -50.89%
-
NP to SH 9,969 30,409 25,329 17,064 10,143 4,413 28,889 -50.89%
-
Tax Rate 24.85% 27.46% 24.36% 25.12% 24.56% 25.57% 17.95% -
Total Cost 124,802 529,101 418,121 298,288 187,176 88,599 413,472 -55.10%
-
Net Worth 286,999 276,999 273,000 268,000 260,999 259,999 254,999 8.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 9,010 5,340 50 - - 12,010 -
Div Payout % - 29.63% 21.08% 0.29% - - 41.57% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 286,999 276,999 273,000 268,000 260,999 259,999 254,999 8.22%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.42% 5.45% 5.73% 5.43% 5.16% 4.77% 6.55% -
ROE 3.47% 10.98% 9.28% 6.37% 3.89% 1.70% 11.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.80 559.61 443.53 315.41 197.36 93.03 442.45 -54.82%
EPS 9.97 30.41 25.33 17.06 10.14 4.41 28.89 -50.89%
DPS 0.00 9.01 5.34 0.05 0.00 0.00 12.01 -
NAPS 2.87 2.77 2.73 2.68 2.61 2.60 2.55 8.22%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.85 69.95 55.44 39.43 24.67 11.63 55.31 -54.82%
EPS 1.25 3.80 3.17 2.13 1.27 0.55 3.61 -50.78%
DPS 0.00 1.13 0.67 0.01 0.00 0.00 1.50 -
NAPS 0.3588 0.3463 0.3413 0.335 0.3263 0.325 0.3188 8.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.60 2.50 2.09 2.00 2.15 2.03 2.00 -
P/RPS 1.93 0.45 0.47 0.63 1.09 2.18 0.45 164.68%
P/EPS 26.08 8.22 8.25 11.72 21.20 46.00 6.92 142.76%
EY 3.83 12.16 12.12 8.53 4.72 2.17 14.44 -58.81%
DY 0.00 3.60 2.56 0.03 0.00 0.00 6.01 -
P/NAPS 0.91 0.90 0.77 0.75 0.82 0.78 0.78 10.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 21/05/14 18/02/14 14/11/13 19/08/13 13/05/13 21/02/13 -
Price 2.57 2.57 2.12 2.11 2.16 2.39 2.03 -
P/RPS 1.91 0.46 0.48 0.67 1.09 2.57 0.46 159.00%
P/EPS 25.78 8.45 8.37 12.37 21.30 54.16 7.03 138.37%
EY 3.88 11.83 11.95 8.09 4.70 1.85 14.23 -58.05%
DY 0.00 3.51 2.52 0.02 0.00 0.00 5.92 -
P/NAPS 0.90 0.93 0.78 0.79 0.83 0.92 0.80 8.19%

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