[TA] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 65.24%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 544,514 341,304 260,138 244,778 147,372 174,440 169,012 21.51%
PBT 302,932 144,874 47,858 80,314 87,150 49,012 1,210 150.94%
Tax -72,704 -21,642 -6,536 -21,232 -9,078 -11,408 3,058 -
NP 230,228 123,232 41,322 59,082 78,072 37,604 4,268 94.32%
-
NP to SH 228,802 122,866 40,764 59,082 78,072 37,604 4,268 94.12%
-
Tax Rate 24.00% 14.94% 13.66% 26.44% 10.42% 23.28% -252.73% -
Total Cost 314,286 218,072 218,816 185,696 69,300 136,836 164,744 11.36%
-
Net Worth 2,013,240 1,840,342 1,330,733 1,689,958 1,619,861 1,535,938 1,507,137 4.94%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,013,240 1,840,342 1,330,733 1,689,958 1,619,861 1,535,938 1,507,137 4.94%
NOSH 1,360,297 1,323,987 1,330,733 1,330,675 1,327,755 1,324,084 1,333,750 0.32%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 42.28% 36.11% 15.88% 24.14% 52.98% 21.56% 2.53% -
ROE 11.36% 6.68% 3.06% 3.50% 4.82% 2.45% 0.28% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 40.03 25.78 19.55 18.40 11.10 13.17 12.67 21.12%
EPS 16.82 9.28 3.12 4.44 5.88 2.84 0.32 93.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.39 1.00 1.27 1.22 1.16 1.13 4.59%
Adjusted Per Share Value based on latest NOSH - 1,329,161
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 21.81 13.67 10.42 9.80 5.90 6.99 6.77 21.51%
EPS 9.16 4.92 1.63 2.37 3.13 1.51 0.17 94.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8063 0.737 0.5329 0.6768 0.6487 0.6151 0.6036 4.94%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.69 0.67 0.81 0.75 0.73 0.70 0.75 -
P/RPS 4.22 2.60 4.14 4.08 6.58 5.31 5.92 -5.48%
P/EPS 10.05 7.22 26.44 16.89 12.41 24.65 234.38 -40.82%
EY 9.95 13.85 3.78 5.92 8.05 4.06 0.43 68.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.48 0.81 0.59 0.60 0.60 0.66 9.53%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 30/09/05 29/09/04 25/09/03 26/09/02 26/09/01 -
Price 1.47 0.65 0.71 0.78 0.81 0.59 0.59 -
P/RPS 3.67 2.52 3.63 4.24 7.30 4.48 4.66 -3.90%
P/EPS 8.74 7.00 23.18 17.57 13.78 20.77 184.37 -39.82%
EY 11.44 14.28 4.31 5.69 7.26 4.81 0.54 66.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.71 0.61 0.66 0.51 0.52 11.32%

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