[TAGB] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -30.04%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 548,680 411,354 394,633 349,130 365,840 252,088 411,674 21.17%
PBT 158,568 109,040 106,533 64,836 97,704 56,174 70,375 72.12%
Tax -38,128 -17,673 -20,224 -12,886 -23,448 -11,383 -16,888 72.35%
NP 120,440 91,367 86,309 51,950 74,256 44,791 53,486 72.05%
-
NP to SH 120,440 91,367 86,309 51,950 74,256 44,791 53,486 72.05%
-
Tax Rate 24.05% 16.21% 18.98% 19.87% 24.00% 20.26% 24.00% -
Total Cost 428,240 319,987 308,324 297,180 291,584 207,297 358,188 12.68%
-
Net Worth 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 11.42%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 11.42%
NOSH 5,282,456 5,101,676 5,057,187 4,900,943 4,760,000 4,816,236 3,594,516 29.35%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 21.95% 22.21% 21.87% 14.88% 20.30% 17.77% 12.99% -
ROE 5.18% 4.37% 4.27% 2.79% 4.22% 2.51% 2.71% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 10.39 8.06 7.80 7.12 7.69 5.23 11.45 -6.28%
EPS 2.28 1.79 1.71 1.06 1.56 0.93 1.49 32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.40 0.38 0.37 0.37 0.55 -13.85%
Adjusted Per Share Value based on latest NOSH - 4,940,666
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 10.31 7.73 7.42 6.56 6.87 4.74 7.74 21.12%
EPS 2.26 1.72 1.62 0.98 1.40 0.84 1.01 71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.393 0.3801 0.35 0.3309 0.3349 0.3715 11.43%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 - -
Price 0.39 0.45 0.47 0.38 0.42 0.47 0.00 -
P/RPS 3.75 5.58 6.02 5.33 5.46 8.98 0.00 -
P/EPS 17.11 25.13 27.54 35.85 26.92 50.54 0.00 -
EY 5.85 3.98 3.63 2.79 3.71 1.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 1.18 1.00 1.14 1.27 0.00 -
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 25/03/11 14/12/10 22/09/10 17/06/10 17/03/10 08/12/09 -
Price 0.37 0.40 0.44 0.41 0.38 0.44 0.46 -
P/RPS 3.56 4.96 5.64 5.76 4.94 8.41 4.02 -7.80%
P/EPS 16.23 22.33 25.78 38.68 24.36 47.31 30.91 -34.99%
EY 6.16 4.48 3.88 2.59 4.11 2.11 3.23 53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.98 1.10 1.08 1.03 1.19 0.84 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