[TAGB] QoQ Annualized Quarter Result on 31-Jan-2010

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
17-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010
Profit Trend
QoQ- -16.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 394,633 349,130 365,840 252,088 411,674 271,740 196,936 58.74%
PBT 106,533 64,836 97,704 56,174 70,375 58,370 77,872 23.16%
Tax -20,224 -12,886 -23,448 -11,383 -16,888 -18,114 -19,392 2.83%
NP 86,309 51,950 74,256 44,791 53,486 40,256 58,480 29.53%
-
NP to SH 86,309 51,950 74,256 44,791 53,486 40,256 58,480 29.53%
-
Tax Rate 18.98% 19.87% 24.00% 20.26% 24.00% 31.03% 24.90% -
Total Cost 308,324 297,180 291,584 207,297 358,188 231,484 138,456 70.28%
-
Net Worth 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 0 0 -
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 0 0 -
NOSH 5,057,187 4,900,943 4,760,000 4,816,236 3,594,516 4,792,381 4,873,333 2.49%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 21.87% 14.88% 20.30% 17.77% 12.99% 14.81% 29.69% -
ROE 4.27% 2.79% 4.22% 2.51% 2.71% 0.00% 0.00% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.80 7.12 7.69 5.23 11.45 5.67 4.04 54.86%
EPS 1.71 1.06 1.56 0.93 1.49 0.84 1.20 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.37 0.37 0.55 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,788,297
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.42 6.56 6.87 4.74 7.74 5.11 3.70 58.82%
EPS 1.62 0.98 1.40 0.84 1.01 0.76 1.10 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.35 0.3309 0.3349 0.3715 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 - - - -
Price 0.47 0.38 0.42 0.47 0.00 0.00 0.00 -
P/RPS 6.02 5.33 5.46 8.98 0.00 0.00 0.00 -
P/EPS 27.54 35.85 26.92 50.54 0.00 0.00 0.00 -
EY 3.63 2.79 3.71 1.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.14 1.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 22/09/10 17/06/10 17/03/10 08/12/09 - - -
Price 0.44 0.41 0.38 0.44 0.46 0.00 0.00 -
P/RPS 5.64 5.76 4.94 8.41 4.02 0.00 0.00 -
P/EPS 25.78 38.68 24.36 47.31 30.91 0.00 0.00 -
EY 3.88 2.59 4.11 2.11 3.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 1.03 1.19 0.84 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