[TA] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -5.78%
YoY- 37.39%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 312,756 283,284 206,714 154,533 196,162 376,873 498,419 -7.46%
PBT 89,504 129,242 133,269 20,006 6,218 20,349 146,053 -7.83%
Tax -8,796 -12,869 -16,975 -4,201 5,286 12,481 -3,282 17.83%
NP 80,708 116,373 116,294 15,805 11,504 32,830 142,771 -9.06%
-
NP to SH 80,348 116,373 116,294 15,805 11,504 32,830 142,771 -9.12%
-
Tax Rate 9.83% 9.96% 12.74% 21.00% -85.01% -61.33% 2.25% -
Total Cost 232,048 166,911 90,420 138,728 184,658 344,043 355,648 -6.86%
-
Net Worth 1,780,369 1,767,336 1,673,611 1,559,999 1,507,420 1,503,880 1,253,773 6.01%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - 79,729 66,413 - - 9,582 - -
Div Payout % - 68.51% 57.11% - - 29.19% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,780,369 1,767,336 1,673,611 1,559,999 1,507,420 1,503,880 1,253,773 6.01%
NOSH 1,328,634 1,328,824 1,328,263 1,333,333 1,322,298 1,330,867 1,109,534 3.04%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 25.81% 41.08% 56.26% 10.23% 5.86% 8.71% 28.64% -
ROE 4.51% 6.58% 6.95% 1.01% 0.76% 2.18% 11.39% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 23.54 21.32 15.56 11.59 14.83 28.32 44.92 -10.20%
EPS 6.05 8.76 8.75 1.19 0.87 2.47 12.86 -11.79%
DPS 0.00 6.00 5.00 0.00 0.00 0.72 0.00 -
NAPS 1.34 1.33 1.26 1.17 1.14 1.13 1.13 2.87%
Adjusted Per Share Value based on latest NOSH - 1,312,500
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 12.53 11.35 8.28 6.19 7.86 15.09 19.96 -7.46%
EPS 3.22 4.66 4.66 0.63 0.46 1.31 5.72 -9.12%
DPS 0.00 3.19 2.66 0.00 0.00 0.38 0.00 -
NAPS 0.713 0.7078 0.6703 0.6248 0.6037 0.6023 0.5021 6.01%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.67 0.86 1.09 0.54 0.74 0.84 1.80 -
P/RPS 2.85 4.03 7.00 4.66 4.99 2.97 4.01 -5.52%
P/EPS 11.08 9.82 12.45 45.56 85.06 34.05 13.99 -3.80%
EY 9.03 10.18 8.03 2.20 1.18 2.94 7.15 3.96%
DY 0.00 6.98 4.59 0.00 0.00 0.86 0.00 -
P/NAPS 0.50 0.65 0.87 0.46 0.65 0.74 1.59 -17.52%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 30/03/05 30/03/04 31/03/03 27/03/02 30/03/01 31/03/00 -
Price 0.65 0.79 0.90 0.49 0.74 0.52 1.85 -
P/RPS 2.76 3.71 5.78 4.23 4.99 1.84 4.12 -6.45%
P/EPS 10.75 9.02 10.28 41.34 85.06 21.08 14.38 -4.72%
EY 9.30 11.09 9.73 2.42 1.18 4.74 6.96 4.94%
DY 0.00 7.59 5.56 0.00 0.00 1.38 0.00 -
P/NAPS 0.49 0.59 0.71 0.42 0.65 0.46 1.64 -18.22%

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