[TAGB] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -37.02%
YoY- 133.33%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 757,814 0 770,384 748,868 632,812 692,417 614,213 18.27%
PBT 201,280 0 252,730 244,328 376,228 116,788 98,620 76.79%
Tax -56,350 0 -56,138 -38,994 -50,220 -3,337 -14,624 193.69%
NP 144,930 0 196,592 205,334 326,008 113,451 83,996 54.59%
-
NP to SH 144,930 0 196,592 205,334 326,008 113,451 83,996 54.59%
-
Tax Rate 28.00% - 22.21% 15.96% 13.35% 2.86% 14.83% -
Total Cost 612,884 0 573,792 543,534 306,804 578,966 530,217 12.26%
-
Net Worth 2,554,427 2,554,427 2,501,210 2,500,180 2,556,925 2,499,330 2,455,815 3.19%
Dividend
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 2,554,427 2,554,427 2,501,210 2,500,180 2,556,925 2,499,330 2,455,815 3.19%
NOSH 5,321,724 5,321,724 5,321,724 5,319,533 5,326,928 5,317,725 5,338,729 -0.25%
Ratio Analysis
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 19.12% 0.00% 25.52% 27.42% 51.52% 16.38% 13.68% -
ROE 5.67% 0.00% 7.86% 8.21% 12.75% 4.54% 3.42% -
Per Share
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 14.24 0.00 14.48 14.08 11.88 13.02 11.50 18.61%
EPS 2.72 0.00 3.69 3.86 6.12 2.13 1.57 55.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.47 0.48 0.47 0.46 3.45%
Adjusted Per Share Value based on latest NOSH - 5,291,249
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 14.24 0.00 14.48 14.07 11.89 13.01 11.54 18.28%
EPS 2.72 0.00 3.69 3.86 6.13 2.13 1.58 54.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.4698 0.4805 0.4696 0.4615 3.18%
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.325 0.31 0.35 0.42 0.31 0.295 0.295 -
P/RPS 2.28 0.00 2.42 2.98 2.61 2.27 2.56 -8.83%
P/EPS 11.93 0.00 9.47 10.88 5.07 13.83 18.75 -30.31%
EY 8.38 0.00 10.55 9.19 19.74 7.23 5.33 43.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.74 0.89 0.65 0.63 0.64 4.96%
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 31/03/15 - 17/12/14 24/09/14 30/06/14 02/04/14 12/12/13 -
Price 0.32 0.00 0.295 0.38 0.355 0.32 0.30 -
P/RPS 2.25 0.00 2.04 2.70 2.99 2.46 2.61 -11.17%
P/EPS 11.75 0.00 7.99 9.84 5.80 15.00 19.07 -32.07%
EY 8.51 0.00 12.52 10.16 17.24 6.67 5.24 47.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.63 0.81 0.74 0.68 0.65 2.44%

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