[TAS] YoY TTM Result on 30-Nov-2010 [#2]

Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -42.88%
YoY- -70.74%
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Revenue 168,191 100,812 121,605 104,322 82,970 68,295 90,139 4.75%
PBT 29,074 18,089 8,423 3,461 9,550 9,829 15,388 4.85%
Tax -4,947 -5,135 -1,946 -1,372 -2,411 -2,109 -2,114 6.53%
NP 24,127 12,954 6,477 2,089 7,139 7,720 13,274 4.55%
-
NP to SH 24,127 12,954 6,477 2,089 7,139 7,720 13,274 4.55%
-
Tax Rate 17.02% 28.39% 23.10% 39.64% 25.25% 21.46% 13.74% -
Total Cost 144,064 87,858 115,128 102,233 75,831 60,575 76,865 4.78%
-
Net Worth 161,254 140,307 131,481 131,633 129,984 0 81,750 5.18%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Div 3,519 2,655 - - - 1,953 1,953 4.48%
Div Payout % 14.59% 20.50% - - - 25.30% 14.71% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Net Worth 161,254 140,307 131,481 131,633 129,984 0 81,750 5.18%
NOSH 175,907 175,362 176,746 183,999 179,610 21,800 21,800 16.82%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
NP Margin 14.35% 12.85% 5.33% 2.00% 8.60% 11.30% 14.73% -
ROE 14.96% 9.23% 4.93% 1.59% 5.49% 0.00% 16.24% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 95.61 57.49 68.80 56.70 46.19 313.28 413.48 -10.33%
EPS 13.72 7.39 3.66 1.14 3.97 35.41 60.89 -10.50%
DPS 2.00 1.50 0.00 0.00 0.00 9.00 8.96 -10.56%
NAPS 0.9167 0.8001 0.7439 0.7154 0.7237 0.00 3.75 -9.95%
Adjusted Per Share Value based on latest NOSH - 183,999
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 93.44 56.01 67.56 57.96 46.09 37.94 50.08 4.75%
EPS 13.40 7.20 3.60 1.16 3.97 4.29 7.37 4.55%
DPS 1.96 1.48 0.00 0.00 0.00 1.09 1.09 4.46%
NAPS 0.8959 0.7795 0.7304 0.7313 0.7221 0.00 0.4542 5.18%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 - - -
Price 1.13 0.43 0.38 0.50 0.73 0.00 0.00 -
P/RPS 1.18 0.75 0.55 0.88 1.58 0.00 0.00 -
P/EPS 8.24 5.82 10.37 44.04 18.37 0.00 0.00 -
EY 12.14 17.18 9.64 2.27 5.44 0.00 0.00 -
DY 1.77 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.54 0.51 0.70 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 16/01/14 23/01/13 12/01/12 26/01/11 - - 23/08/00 -
Price 1.21 0.415 0.41 0.54 0.00 0.00 0.00 -
P/RPS 1.27 0.72 0.60 0.95 0.00 0.00 0.00 -
P/EPS 8.82 5.62 11.19 47.56 0.00 0.00 0.00 -
EY 11.34 17.80 8.94 2.10 0.00 0.00 0.00 -
DY 1.65 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.52 0.55 0.75 0.00 0.00 0.00 -

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