[TALAMT] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -27.29%
YoY- -47.31%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 224,956 215,597 253,714 322,011 297,569 311,773 301,278 -17.74%
PBT 16,647 15,330 17,245 23,703 24,518 50,812 60,563 -57.82%
Tax -8,086 -6,979 -8,223 -3,157 2,769 2,889 152 -
NP 8,561 8,351 9,022 20,546 27,287 53,701 60,715 -73.00%
-
NP to SH 7,678 7,637 8,313 21,639 29,759 56,192 59,105 -74.44%
-
Tax Rate 48.57% 45.53% 47.68% 13.32% -11.29% -5.69% -0.25% -
Total Cost 216,395 207,246 244,692 301,465 270,282 258,072 240,563 -6.83%
-
Net Worth 637,200 678,166 473,321 401,200 0 396,484 391,963 38.38%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 637,200 678,166 473,321 401,200 0 396,484 391,963 38.38%
NOSH 2,360,000 2,608,333 1,972,173 1,180,000 1,950,000 1,723,846 643,580 138.36%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.81% 3.87% 3.56% 6.38% 9.17% 17.22% 20.15% -
ROE 1.20% 1.13% 1.76% 5.39% 0.00% 14.17% 15.08% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 9.53 8.27 12.86 27.29 15.26 18.09 46.89 -65.53%
EPS 0.33 0.29 0.42 1.83 1.53 3.26 9.20 -89.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.24 0.34 0.00 0.23 0.61 -42.00%
Adjusted Per Share Value based on latest NOSH - 1,180,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 5.24 5.02 5.91 7.50 6.93 7.26 7.01 -17.67%
EPS 0.18 0.18 0.19 0.50 0.69 1.31 1.38 -74.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.1579 0.1102 0.0934 0.00 0.0923 0.0913 38.30%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.12 0.14 0.12 0.09 0.09 0.10 0.05 -
P/RPS 1.26 1.69 0.93 0.33 0.59 0.55 0.11 410.41%
P/EPS 36.88 47.82 28.47 4.91 5.90 3.07 0.54 1583.80%
EY 2.71 2.09 3.51 20.38 16.96 32.60 183.97 -94.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.50 0.26 0.00 0.43 0.08 212.55%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 25/03/10 14/12/09 29/09/09 19/06/09 30/03/09 -
Price 0.09 0.12 0.12 0.09 0.09 0.10 0.05 -
P/RPS 0.94 1.45 0.93 0.33 0.59 0.55 0.11 319.62%
P/EPS 27.66 40.98 28.47 4.91 5.90 3.07 0.54 1289.21%
EY 3.61 2.44 3.51 20.38 16.96 32.60 183.97 -92.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.50 0.26 0.00 0.43 0.08 157.87%

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