[TA] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 92.42%
YoY- 635.81%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 354,520 312,756 283,284 204,713 154,533 204,066 376,873 -1.01%
PBT 143,115 83,133 129,242 133,269 20,006 6,853 20,349 38.39%
Tax -9,380 -8,796 -12,869 -16,975 -4,201 35,905 39,909 -
NP 133,735 74,337 116,373 116,294 15,805 42,758 60,258 14.20%
-
NP to SH 133,063 74,099 116,373 116,294 15,805 10,413 32,830 26.25%
-
Tax Rate 6.55% 10.58% 9.96% 12.74% 21.00% -523.93% -196.12% -
Total Cost 220,785 238,419 166,911 88,419 138,728 161,308 316,615 -5.82%
-
Net Worth 1,329,566 1,327,328 1,767,794 1,327,158 1,535,624 1,327,800 1,499,534 -1.98%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - 46,618 66,580 - - 9,554 -
Div Payout % - - 40.06% 57.25% - - 29.10% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,329,566 1,327,328 1,767,794 1,327,158 1,535,624 1,327,800 1,499,534 -1.98%
NOSH 1,329,566 1,327,328 1,329,168 1,327,158 1,312,500 1,327,800 1,327,021 0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 37.72% 23.77% 41.08% 56.81% 10.23% 20.95% 15.99% -
ROE 10.01% 5.58% 6.58% 8.76% 1.03% 0.78% 2.19% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 26.66 23.56 21.31 15.42 11.77 15.37 28.40 -1.04%
EPS 10.01 5.58 8.76 8.76 1.20 0.78 2.47 26.25%
DPS 0.00 0.00 3.50 5.00 0.00 0.00 0.72 -
NAPS 1.00 1.00 1.33 1.00 1.17 1.00 1.13 -2.01%
Adjusted Per Share Value based on latest NOSH - 1,327,158
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.20 12.53 11.35 8.20 6.19 8.17 15.09 -1.00%
EPS 5.33 2.97 4.66 4.66 0.63 0.42 1.31 26.33%
DPS 0.00 0.00 1.87 2.67 0.00 0.00 0.38 -
NAPS 0.5325 0.5316 0.708 0.5315 0.615 0.5318 0.6006 -1.98%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.88 0.67 0.86 1.09 0.54 0.74 0.84 -
P/RPS 3.30 2.84 4.04 7.07 4.59 4.81 2.96 1.82%
P/EPS 8.79 12.00 9.82 12.44 44.84 94.36 33.95 -20.15%
EY 11.37 8.33 10.18 8.04 2.23 1.06 2.95 25.20%
DY 0.00 0.00 4.07 4.59 0.00 0.00 0.86 -
P/NAPS 0.88 0.67 0.65 1.09 0.46 0.74 0.74 2.92%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 28/03/06 30/03/05 30/03/04 31/03/03 27/03/02 30/03/01 -
Price 1.80 0.65 0.79 0.90 0.49 0.74 0.52 -
P/RPS 6.75 2.76 3.71 5.83 4.16 4.81 1.83 24.28%
P/EPS 17.99 11.64 9.02 10.27 40.69 94.36 21.02 -2.55%
EY 5.56 8.59 11.08 9.74 2.46 1.06 4.76 2.62%
DY 0.00 0.00 4.43 5.56 0.00 0.00 1.38 -
P/NAPS 1.80 0.65 0.59 0.90 0.42 0.74 0.46 25.51%

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