[TA] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -39.4%
YoY- 1203.65%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 51,488 70,901 68,526 62,375 43,260 30,552 35,323 28.58%
PBT 24,175 15,982 54,425 35,269 41,316 2,259 -2,344 -
Tax -3,573 -7,043 462 -12,898 -4,398 -141 1,374 -
NP 20,602 8,939 54,887 22,371 36,918 2,118 -970 -
-
NP to SH 20,602 8,939 54,887 22,371 36,918 2,118 -970 -
-
Tax Rate 14.78% 44.07% -0.85% 36.57% 10.64% 6.24% - -
Total Cost 30,886 61,962 13,639 40,004 6,342 28,434 36,293 -10.20%
-
Net Worth 1,688,034 1,681,065 1,327,158 1,651,192 1,620,142 1,562,024 1,535,624 6.51%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 33,354 - 66,580 - - - -
Div Payout % - 373.13% - 297.62% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,688,034 1,681,065 1,327,158 1,651,192 1,620,142 1,562,024 1,535,624 6.51%
NOSH 1,329,161 1,334,179 1,327,158 1,331,607 1,327,985 1,323,750 1,312,500 0.84%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 40.01% 12.61% 80.10% 35.87% 85.34% 6.93% -2.75% -
ROE 1.22% 0.53% 4.14% 1.35% 2.28% 0.14% -0.06% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.87 5.31 5.16 4.68 3.26 2.31 2.69 27.46%
EPS 1.55 0.67 4.13 1.68 2.78 0.16 -0.07 -
DPS 0.00 2.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.00 1.24 1.22 1.18 1.17 5.62%
Adjusted Per Share Value based on latest NOSH - 1,331,607
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 2.06 2.84 2.74 2.50 1.73 1.22 1.41 28.78%
EPS 0.83 0.36 2.20 0.90 1.48 0.08 -0.04 -
DPS 0.00 1.34 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.676 0.6733 0.5315 0.6613 0.6489 0.6256 0.615 6.51%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.75 0.79 1.09 1.01 0.73 0.50 0.54 -
P/RPS 19.36 14.87 21.11 21.56 22.41 21.66 20.06 -2.34%
P/EPS 48.39 117.91 26.36 60.12 26.26 312.50 -730.67 -
EY 2.07 0.85 3.79 1.66 3.81 0.32 -0.14 -
DY 0.00 3.16 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 1.09 0.81 0.60 0.42 0.46 18.06%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 28/06/04 30/03/04 30/12/03 25/09/03 27/06/03 31/03/03 -
Price 0.78 0.72 0.90 0.94 0.81 0.66 0.49 -
P/RPS 20.14 13.55 17.43 20.07 24.87 28.60 18.21 6.95%
P/EPS 50.32 107.46 21.76 55.95 29.14 412.50 -663.02 -
EY 1.99 0.93 4.60 1.79 3.43 0.24 -0.15 -
DY 0.00 3.47 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.90 0.76 0.66 0.56 0.42 28.27%

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