[TAGB] QoQ Quarter Result on 31-Jan-2014 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
02-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 165.6%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 203,354 216,231 158,203 231,757 150,452 152,312 157,896 18.31%
PBT 67,384 28,107 94,057 42,823 24,013 -1,336 51,288 19.89%
Tax -22,607 -6,942 -12,555 7,631 -5,017 -2,009 -3,942 219.37%
NP 44,777 21,165 81,502 50,454 18,996 -3,345 47,346 -3.64%
-
NP to SH 44,777 21,165 81,502 50,454 18,996 -3,345 47,346 -3.64%
-
Tax Rate 33.55% 24.70% 13.35% -17.82% 20.89% - 7.69% -
Total Cost 158,577 195,066 76,701 181,303 131,456 155,657 110,550 27.10%
-
Net Worth 2,501,210 2,486,887 2,556,925 2,511,036 2,427,266 2,620,250 2,447,096 1.46%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 2,501,210 2,486,887 2,556,925 2,511,036 2,427,266 2,620,250 2,447,096 1.46%
NOSH 5,321,724 5,291,249 5,326,928 5,342,631 5,276,666 5,575,000 5,319,775 0.02%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 22.02% 9.79% 51.52% 21.77% 12.63% -2.20% 29.99% -
ROE 1.79% 0.85% 3.19% 2.01% 0.78% -0.13% 1.93% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 3.82 4.09 2.97 4.34 2.85 2.73 2.97 18.21%
EPS 0.84 0.40 1.53 0.95 0.36 -0.06 0.89 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.47 0.46 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 5,342,631
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 3.82 4.06 2.97 4.35 2.83 2.86 2.97 18.21%
EPS 0.84 0.40 1.53 0.95 0.36 -0.06 0.89 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4673 0.4805 0.4718 0.4561 0.4924 0.4598 1.46%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.35 0.42 0.31 0.295 0.295 0.29 0.235 -
P/RPS 9.16 10.28 10.44 6.80 10.35 10.61 7.92 10.15%
P/EPS 41.60 105.00 20.26 31.24 81.94 -483.33 26.40 35.30%
EY 2.40 0.95 4.94 3.20 1.22 -0.21 3.79 -26.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 0.65 0.63 0.64 0.62 0.51 28.07%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 24/09/14 30/06/14 02/04/14 12/12/13 24/09/13 25/06/13 -
Price 0.295 0.38 0.355 0.32 0.30 0.29 0.29 -
P/RPS 7.72 9.30 11.95 7.38 10.52 10.61 9.77 -14.49%
P/EPS 35.06 95.00 23.20 33.89 83.33 -483.33 32.58 4.99%
EY 2.85 1.05 4.31 2.95 1.20 -0.21 3.07 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.74 0.68 0.65 0.62 0.63 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