[TAGB] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 43.17%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 374,434 158,203 692,417 460,660 310,208 157,896 642,004 -30.26%
PBT 122,164 94,057 116,788 73,965 49,952 51,288 107,380 9.00%
Tax -19,497 -12,555 -3,337 -10,968 -5,951 -3,942 -15,206 18.07%
NP 102,667 81,502 113,451 62,997 44,001 47,346 92,174 7.47%
-
NP to SH 102,667 81,502 113,451 62,997 44,001 47,346 92,174 7.47%
-
Tax Rate 15.96% 13.35% 2.86% 14.83% 11.91% 7.69% 14.16% -
Total Cost 271,767 76,701 578,966 397,663 266,207 110,550 549,830 -37.56%
-
Net Worth 2,500,180 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 2,450,869 1.34%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 2,500,180 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 2,450,869 1.34%
NOSH 5,319,533 5,326,928 5,317,725 5,338,729 5,301,325 5,319,775 5,327,976 -0.10%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 27.42% 51.52% 16.38% 13.68% 14.18% 29.99% 14.36% -
ROE 4.11% 3.19% 4.54% 2.57% 1.77% 1.93% 3.76% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 7.04 2.97 13.02 8.63 5.85 2.97 12.05 -30.18%
EPS 1.93 1.53 2.13 1.18 0.83 0.89 1.73 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.47 0.46 0.47 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 5,276,666
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 7.04 2.97 13.01 8.66 5.83 2.97 12.06 -30.22%
EPS 1.93 1.53 2.13 1.18 0.83 0.89 1.73 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.4805 0.4696 0.4615 0.4682 0.4598 0.4605 1.34%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.42 0.31 0.295 0.295 0.29 0.235 0.235 -
P/RPS 5.97 10.44 2.27 3.42 4.96 7.92 1.95 111.27%
P/EPS 21.76 20.26 13.83 25.00 34.94 26.40 13.58 37.05%
EY 4.60 4.94 7.23 4.00 2.86 3.79 7.36 -26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.65 0.63 0.64 0.62 0.51 0.51 45.09%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 30/06/14 02/04/14 12/12/13 24/09/13 25/06/13 27/03/13 -
Price 0.38 0.355 0.32 0.30 0.29 0.29 0.245 -
P/RPS 5.40 11.95 2.46 3.48 4.96 9.77 2.03 92.32%
P/EPS 19.69 23.20 15.00 25.42 34.94 32.58 14.16 24.65%
EY 5.08 4.31 6.67 3.93 2.86 3.07 7.06 -19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.68 0.65 0.62 0.63 0.53 32.78%

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