[TAGB] QoQ Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 41.15%
YoY- 103.99%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 411,532 265,217 137,170 411,354 295,975 174,565 91,460 171.80%
PBT 90,990 78,699 39,642 109,040 79,900 32,418 24,426 139.72%
Tax -22,817 -18,905 -9,532 -17,673 -15,168 -6,443 -5,862 146.83%
NP 68,173 59,794 30,110 91,367 64,732 25,975 18,564 137.46%
-
NP to SH 68,173 59,794 30,110 91,367 64,732 25,975 18,564 137.46%
-
Tax Rate 25.08% 24.02% 24.05% 16.21% 18.98% 19.87% 24.00% -
Total Cost 343,359 205,423 107,060 319,987 231,243 148,590 72,896 180.20%
-
Net Worth 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 17.23%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 1,761,200 17.23%
NOSH 5,326,015 5,338,749 5,282,456 5,101,676 5,057,187 4,900,943 4,760,000 7.75%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 16.57% 22.55% 21.95% 22.21% 21.87% 14.88% 20.30% -
ROE 3.05% 2.67% 1.30% 4.37% 3.20% 1.39% 1.05% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 7.73 4.97 2.60 8.06 5.85 3.56 1.92 152.43%
EPS 1.28 1.12 0.57 1.79 1.28 0.53 0.39 120.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.44 0.41 0.40 0.38 0.37 8.79%
Adjusted Per Share Value based on latest NOSH - 5,347,272
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 7.73 4.98 2.58 7.73 5.56 3.28 1.72 171.58%
EPS 1.28 1.12 0.57 1.72 1.22 0.49 0.35 136.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4203 0.4213 0.4368 0.393 0.3801 0.35 0.3309 17.23%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.30 0.36 0.39 0.45 0.47 0.38 0.42 -
P/RPS 3.88 7.25 15.02 5.58 8.03 10.67 21.86 -68.31%
P/EPS 23.44 32.14 68.42 25.13 36.72 71.70 107.69 -63.71%
EY 4.27 3.11 1.46 3.98 2.72 1.39 0.93 175.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.89 1.10 1.18 1.00 1.14 -27.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 22/09/10 17/06/10 -
Price 0.29 0.29 0.37 0.40 0.44 0.41 0.38 -
P/RPS 3.75 5.84 14.25 4.96 7.52 11.51 19.78 -66.89%
P/EPS 22.66 25.89 64.91 22.33 34.38 77.36 97.44 -62.08%
EY 4.41 3.86 1.54 4.48 2.91 1.29 1.03 162.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.84 0.98 1.10 1.08 1.03 -23.38%

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