[TASCO] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 306.46%
YoY- 89.05%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 112,690 90,679 87,416 78,645 61,582 52,987 94,260 12.68%
PBT 9,114 5,827 4,697 5,628 3,275 559 7,226 16.78%
Tax -2,280 -1,671 -426 3,949 -918 -151 42 -
NP 6,834 4,156 4,271 9,577 2,357 408 7,268 -4.03%
-
NP to SH 6,822 4,141 4,254 9,564 2,353 389 7,287 -4.31%
-
Tax Rate 25.02% 28.68% 9.07% -70.17% 28.03% 27.01% -0.58% -
Total Cost 105,856 86,523 83,145 69,068 59,225 52,579 86,992 14.01%
-
Net Worth 203,059 196,047 192,180 192,080 183,233 179,538 99,921 60.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 30 40 - - - -
Div Payout % - - 0.71% 0.42% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,059 196,047 192,180 192,080 183,233 179,538 99,921 60.64%
NOSH 100,029 100,024 100,094 100,041 100,127 99,743 99,921 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.06% 4.58% 4.89% 12.18% 3.83% 0.77% 7.71% -
ROE 3.36% 2.11% 2.21% 4.98% 1.28% 0.22% 7.29% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 112.66 90.66 87.33 78.61 61.50 53.12 94.33 12.60%
EPS 6.82 4.14 4.25 9.56 2.35 0.39 7.29 -4.35%
DPS 0.00 0.00 0.03 0.04 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.92 1.92 1.83 1.80 1.00 60.53%
Adjusted Per Share Value based on latest NOSH - 100,041
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.09 11.33 10.93 9.83 7.70 6.62 11.78 12.71%
EPS 0.85 0.52 0.53 1.20 0.29 0.05 0.91 -4.45%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2538 0.2451 0.2402 0.2401 0.229 0.2244 0.1249 60.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 0.94 0.96 0.78 0.69 0.61 0.60 -
P/RPS 0.91 1.04 1.10 0.99 1.12 1.15 0.64 26.52%
P/EPS 15.10 22.71 22.59 8.16 29.36 156.41 8.23 50.03%
EY 6.62 4.40 4.43 12.26 3.41 0.64 12.15 -33.36%
DY 0.00 0.00 0.03 0.05 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.50 0.41 0.38 0.34 0.60 -10.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 -
Price 1.00 0.99 0.93 0.81 0.80 0.76 0.55 -
P/RPS 0.89 1.09 1.06 1.03 1.30 1.43 0.58 33.14%
P/EPS 14.66 23.91 21.88 8.47 34.04 194.87 7.54 55.96%
EY 6.82 4.18 4.57 11.80 2.94 0.51 13.26 -35.88%
DY 0.00 0.00 0.03 0.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.42 0.44 0.42 0.55 -7.43%

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