[TA] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 408.35%
YoY- 186.9%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 188,461 180,924 232,489 190,899 176,949 176,201 192,311 -1.34%
PBT 40,319 57,451 40,925 52,537 11,108 31,522 28,067 27.34%
Tax -9,570 -5,867 -4,303 -9,091 -4,528 -6,299 9,069 -
NP 30,749 51,584 36,622 43,446 6,580 25,223 37,136 -11.83%
-
NP to SH 31,901 33,912 21,384 33,653 6,620 20,499 27,643 10.03%
-
Tax Rate 23.74% 10.21% 10.51% 17.30% 40.76% 19.98% -32.31% -
Total Cost 157,712 129,340 195,867 147,453 170,369 150,978 155,175 1.08%
-
Net Worth 2,995,842 2,944,485 2,927,366 2,852,817 1,663,487 1,605,754 2,680,522 7.70%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 2,995,842 2,944,485 2,927,366 2,852,817 1,663,487 1,605,754 2,680,522 7.70%
NOSH 1,711,910 1,711,910 1,711,910 1,708,274 1,697,435 1,708,249 1,718,283 -0.24%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 16.32% 28.51% 15.75% 22.76% 3.72% 14.31% 19.31% -
ROE 1.06% 1.15% 0.73% 1.18% 0.40% 1.28% 1.03% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.01 10.57 13.58 11.17 10.42 10.31 11.19 -1.07%
EPS 1.86 1.98 1.25 1.97 0.39 1.20 1.61 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.71 1.67 0.98 0.94 1.56 7.97%
Adjusted Per Share Value based on latest NOSH - 1,708,274
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 7.55 7.25 9.31 7.65 7.09 7.06 7.70 -1.30%
EPS 1.28 1.36 0.86 1.35 0.27 0.82 1.11 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1998 1.1792 1.1724 1.1425 0.6662 0.6431 1.0735 7.70%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.65 0.505 0.505 0.51 0.54 0.56 0.61 -
P/RPS 5.90 4.78 3.72 4.56 5.18 5.43 5.45 5.43%
P/EPS 34.88 25.49 40.43 25.89 138.46 46.67 37.92 -5.42%
EY 2.87 3.92 2.47 3.86 0.72 2.14 2.64 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.30 0.31 0.55 0.60 0.39 -3.45%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 -
Price 0.625 0.57 0.515 0.50 0.51 0.57 0.60 -
P/RPS 5.68 5.39 3.79 4.47 4.89 5.53 5.36 3.94%
P/EPS 33.54 28.77 41.23 25.38 130.77 47.50 37.30 -6.84%
EY 2.98 3.48 2.43 3.94 0.76 2.11 2.68 7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.30 0.30 0.52 0.61 0.38 -3.54%

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