[TA] YoY Cumulative 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- 230.47%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 272,257 170,652 130,069 122,389 73,686 87,220 84,506 21.51%
PBT 151,466 72,437 23,929 40,157 43,575 24,506 605 150.94%
Tax -36,352 -10,821 -3,268 -10,616 -4,539 -5,704 1,529 -
NP 115,114 61,616 20,661 29,541 39,036 18,802 2,134 94.32%
-
NP to SH 114,401 61,433 20,382 29,541 39,036 18,802 2,134 94.12%
-
Tax Rate 24.00% 14.94% 13.66% 26.44% 10.42% 23.28% -252.73% -
Total Cost 157,143 109,036 109,408 92,848 34,650 68,418 82,372 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 5.68% 3.34% 1.53% 1.75% 2.41% 1.22% 0.14% -
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 20.01 12.89 9.77 9.20 5.55 6.59 6.34 21.10%
EPS 8.41 4.64 1.56 2.22 2.94 1.42 0.16 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 10.90 6.83 5.21 4.90 2.95 3.49 3.38 21.53%
EPS 4.58 2.46 0.82 1.18 1.56 0.75 0.09 92.44%
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 8.44 5.20 8.29 8.15 13.15 10.63 11.84 -5.48%
P/EPS 20.10 14.44 52.88 33.78 24.83 49.30 468.75 -40.82%
EY 4.98 6.93 1.89 2.96 4.03 2.03 0.21 69.45%
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 7.34 5.04 7.26 8.48 14.60 8.96 9.31 -3.88%
P/EPS 17.48 14.01 46.36 35.14 27.55 41.55 368.75 -39.82%
EY 5.72 7.14 2.16 2.85 3.63 2.41 0.27 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