[TAGB] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -52.34%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 631,584 642,004 604,640 587,590 584,076 567,821 548,709 9.84%
PBT 205,152 107,380 83,721 45,024 86,216 113,061 121,320 41.98%
Tax -15,768 -15,206 -15,928 -11,512 -15,896 -9,991 -30,422 -35.50%
NP 189,384 92,174 67,793 33,512 70,320 103,070 90,897 63.20%
-
NP to SH 189,384 92,174 67,793 33,512 70,320 103,070 90,897 63.20%
-
Tax Rate 7.69% 14.16% 19.03% 25.57% 18.44% 8.84% 25.08% -
Total Cost 442,200 549,830 536,846 554,078 513,756 464,751 457,812 -2.28%
-
Net Worth 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 6.17%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 6.17%
NOSH 5,319,775 5,327,976 5,296,354 5,405,161 5,327,272 5,331,925 5,326,015 -0.07%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 29.99% 14.36% 11.21% 5.70% 12.04% 18.15% 16.57% -
ROE 7.74% 3.76% 2.91% 1.38% 3.07% 4.50% 4.06% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.87 12.05 11.42 10.87 10.96 10.65 10.30 9.92%
EPS 3.56 1.73 1.28 0.62 1.32 1.94 1.71 63.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.44 0.45 0.43 0.43 0.42 6.25%
Adjusted Per Share Value based on latest NOSH - 4,120,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.87 12.06 11.36 11.04 10.98 10.67 10.31 9.85%
EPS 3.56 1.73 1.27 0.63 1.32 1.94 1.71 63.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4598 0.4605 0.4379 0.4571 0.4304 0.4308 0.4203 6.17%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.235 0.235 0.25 0.28 0.28 0.31 0.30 -
P/RPS 1.98 1.95 2.19 2.58 2.55 2.91 2.91 -22.65%
P/EPS 6.60 13.58 19.53 45.16 21.21 16.04 17.58 -47.98%
EY 15.15 7.36 5.12 2.21 4.71 6.24 5.69 92.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.62 0.65 0.72 0.71 -19.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 -
Price 0.29 0.245 0.23 0.25 0.28 0.30 0.29 -
P/RPS 2.44 2.03 2.01 2.30 2.55 2.82 2.81 -8.99%
P/EPS 8.15 14.16 17.97 40.32 21.21 15.52 16.99 -38.74%
EY 12.28 7.06 5.57 2.48 4.71 6.44 5.89 63.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.52 0.56 0.65 0.70 0.69 -5.88%

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