[TAGB] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 81.28%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 460,660 310,208 157,896 642,004 453,480 293,795 146,019 114.65%
PBT 73,965 49,952 51,288 107,380 62,791 22,512 21,554 126.99%
Tax -10,968 -5,951 -3,942 -15,206 -11,946 -5,756 -3,974 96.39%
NP 62,997 44,001 47,346 92,174 50,845 16,756 17,580 133.62%
-
NP to SH 62,997 44,001 47,346 92,174 50,845 16,756 17,580 133.62%
-
Tax Rate 14.83% 11.91% 7.69% 14.16% 19.03% 25.57% 18.44% -
Total Cost 397,663 266,207 110,550 549,830 402,635 277,039 128,439 111.99%
-
Net Worth 2,455,815 2,491,622 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 4.73%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 2,455,815 2,491,622 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 4.73%
NOSH 5,338,729 5,301,325 5,319,775 5,327,976 5,296,354 5,405,161 5,327,272 0.14%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 13.68% 14.18% 29.99% 14.36% 11.21% 5.70% 12.04% -
ROE 2.57% 1.77% 1.93% 3.76% 2.18% 0.69% 0.77% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 8.63 5.85 2.97 12.05 8.56 5.44 2.74 114.42%
EPS 1.18 0.83 0.89 1.73 0.96 0.31 0.33 133.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.46 0.46 0.44 0.45 0.43 4.58%
Adjusted Per Share Value based on latest NOSH - 5,298,589
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 8.66 5.83 2.97 12.06 8.52 5.52 2.74 114.91%
EPS 1.18 0.83 0.89 1.73 0.96 0.31 0.33 133.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4615 0.4682 0.4598 0.4605 0.4379 0.4571 0.4304 4.74%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.295 0.29 0.235 0.235 0.25 0.28 0.28 -
P/RPS 3.42 4.96 7.92 1.95 2.92 5.15 10.22 -51.70%
P/EPS 25.00 34.94 26.40 13.58 26.04 90.32 84.85 -55.62%
EY 4.00 2.86 3.79 7.36 3.84 1.11 1.18 125.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.51 0.51 0.57 0.62 0.65 -1.02%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 -
Price 0.30 0.29 0.29 0.245 0.23 0.25 0.28 -
P/RPS 3.48 4.96 9.77 2.03 2.69 4.60 10.22 -51.14%
P/EPS 25.42 34.94 32.58 14.16 23.96 80.65 84.85 -55.12%
EY 3.93 2.86 3.07 7.06 4.17 1.24 1.18 122.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.63 0.53 0.52 0.56 0.65 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