[TAGB] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -49.62%
YoY- -41.61%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 188,524 159,685 147,776 146,019 156,289 146,315 128,047 29.26%
PBT 44,589 40,279 958 21,554 22,071 12,291 39,057 9.18%
Tax -3,260 -6,190 -1,782 -3,974 12,826 -3,912 -9,373 -50.38%
NP 41,329 34,089 -824 17,580 34,897 8,379 29,684 24.56%
-
NP to SH 41,329 34,089 -824 17,580 34,897 8,379 29,684 24.56%
-
Tax Rate 7.31% 15.37% 186.01% 18.44% -58.11% 31.83% 24.00% -
Total Cost 147,195 125,596 148,600 128,439 121,392 137,936 98,363 30.67%
-
Net Worth 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 2,226,299 6.19%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 2,226,299 6.19%
NOSH 5,298,589 5,326,406 4,120,000 5,327,272 5,344,746 5,236,875 5,300,714 -0.02%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 21.92% 21.35% -0.56% 12.04% 22.33% 5.73% 23.18% -
ROE 1.70% 1.45% -0.04% 0.77% 1.52% 0.38% 1.33% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.56 3.00 3.59 2.74 2.92 2.79 2.42 29.19%
EPS 0.78 0.64 -0.02 0.33 0.66 0.16 0.56 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.45 0.43 0.43 0.42 0.42 6.22%
Adjusted Per Share Value based on latest NOSH - 5,327,272
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.54 3.00 2.78 2.74 2.94 2.75 2.41 29.06%
EPS 0.78 0.64 -0.02 0.33 0.66 0.16 0.56 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4404 0.3484 0.4304 0.4319 0.4133 0.4183 6.20%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.235 0.25 0.28 0.28 0.31 0.30 0.36 -
P/RPS 6.60 8.34 7.81 10.22 10.60 10.74 14.90 -41.74%
P/EPS 30.13 39.06 -1,400.00 84.85 47.48 187.50 64.29 -39.52%
EY 3.32 2.56 -0.07 1.18 2.11 0.53 1.56 65.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.62 0.65 0.72 0.71 0.86 -29.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 21/09/11 -
Price 0.245 0.23 0.25 0.28 0.30 0.29 0.29 -
P/RPS 6.89 7.67 6.97 10.22 10.26 10.38 12.01 -30.84%
P/EPS 31.41 35.94 -1,250.00 84.85 45.95 181.25 51.79 -28.24%
EY 3.18 2.78 -0.08 1.18 2.18 0.55 1.93 39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.65 0.70 0.69 0.69 -16.06%

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