[TAGB] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 66.14%
YoY- 61.37%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 530,434 548,680 411,354 394,633 349,130 365,840 252,088 64.42%
PBT 157,398 158,568 109,040 106,533 64,836 97,704 56,174 99.12%
Tax -37,810 -38,128 -17,673 -20,224 -12,886 -23,448 -11,383 123.11%
NP 119,588 120,440 91,367 86,309 51,950 74,256 44,791 92.80%
-
NP to SH 119,588 120,440 91,367 86,309 51,950 74,256 44,791 92.80%
-
Tax Rate 24.02% 24.05% 16.21% 18.98% 19.87% 24.00% 20.26% -
Total Cost 410,846 428,240 319,987 308,324 297,180 291,584 207,297 57.97%
-
Net Worth 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 16.60%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 16.60%
NOSH 5,338,749 5,282,456 5,101,676 5,057,187 4,900,943 4,760,000 4,816,236 7.12%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 22.55% 21.95% 22.21% 21.87% 14.88% 20.30% 17.77% -
ROE 5.33% 5.18% 4.37% 4.27% 2.79% 4.22% 2.51% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.94 10.39 8.06 7.80 7.12 7.69 5.23 53.61%
EPS 2.24 2.28 1.79 1.71 1.06 1.56 0.93 79.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.41 0.40 0.38 0.37 0.37 8.84%
Adjusted Per Share Value based on latest NOSH - 5,309,177
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.97 10.31 7.73 7.42 6.56 6.87 4.74 64.38%
EPS 2.25 2.26 1.72 1.62 0.98 1.40 0.84 93.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4213 0.4368 0.393 0.3801 0.35 0.3309 0.3349 16.58%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.36 0.39 0.45 0.47 0.38 0.42 0.47 -
P/RPS 3.62 3.75 5.58 6.02 5.33 5.46 8.98 -45.52%
P/EPS 16.07 17.11 25.13 27.54 35.85 26.92 50.54 -53.51%
EY 6.22 5.85 3.98 3.63 2.79 3.71 1.98 114.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.10 1.18 1.00 1.14 1.27 -22.94%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 29/06/11 25/03/11 14/12/10 22/09/10 17/06/10 17/03/10 -
Price 0.29 0.37 0.40 0.44 0.41 0.38 0.44 -
P/RPS 2.92 3.56 4.96 5.64 5.76 4.94 8.41 -50.69%
P/EPS 12.95 16.23 22.33 25.78 38.68 24.36 47.31 -57.94%
EY 7.72 6.16 4.48 3.88 2.59 4.11 2.11 138.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.98 1.10 1.08 1.03 1.19 -30.53%

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