[TAGB] QoQ Quarter Result on 31-Oct-2010 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 422.97%
YoY- 189.49%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 128,047 137,170 115,379 121,410 83,105 91,460 80,557 36.31%
PBT 39,057 39,642 29,140 47,482 7,992 24,426 26,851 28.46%
Tax -9,373 -9,532 -2,505 -8,725 -581 -5,862 -4,346 67.16%
NP 29,684 30,110 26,635 38,757 7,411 18,564 22,505 20.33%
-
NP to SH 29,684 30,110 26,635 38,757 7,411 18,564 22,505 20.33%
-
Tax Rate 24.00% 24.05% 8.60% 18.38% 7.27% 24.00% 16.19% -
Total Cost 98,363 107,060 88,744 82,653 75,694 72,896 58,052 42.26%
-
Net Worth 2,226,299 2,324,280 2,192,381 2,123,671 1,877,453 1,761,200 1,771,670 16.49%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 2,226,299 2,324,280 2,192,381 2,123,671 1,877,453 1,761,200 1,771,670 16.49%
NOSH 5,300,714 5,282,456 5,347,272 5,309,177 4,940,666 4,760,000 4,788,297 7.03%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 23.18% 21.95% 23.08% 31.92% 8.92% 20.30% 27.94% -
ROE 1.33% 1.30% 1.21% 1.83% 0.39% 1.05% 1.27% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 2.42 2.60 2.16 2.29 1.68 1.92 1.68 27.63%
EPS 0.56 0.57 0.50 0.73 0.15 0.39 0.47 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.41 0.40 0.38 0.37 0.37 8.84%
Adjusted Per Share Value based on latest NOSH - 5,309,177
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 2.41 2.58 2.17 2.28 1.56 1.72 1.51 36.68%
EPS 0.56 0.57 0.50 0.73 0.14 0.35 0.42 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.4368 0.412 0.3991 0.3528 0.3309 0.3329 16.49%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.36 0.39 0.45 0.47 0.38 0.42 0.47 -
P/RPS 14.90 15.02 20.86 20.55 22.59 21.86 27.94 -34.31%
P/EPS 64.29 68.42 90.34 64.38 253.33 107.69 100.00 -25.57%
EY 1.56 1.46 1.11 1.55 0.39 0.93 1.00 34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.10 1.18 1.00 1.14 1.27 -22.94%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 29/06/11 25/03/11 14/12/10 22/09/10 17/06/10 17/03/10 -
Price 0.29 0.37 0.40 0.44 0.41 0.38 0.44 -
P/RPS 12.01 14.25 18.54 19.24 24.37 19.78 26.15 -40.55%
P/EPS 51.79 64.91 80.30 60.27 273.33 97.44 93.62 -32.68%
EY 1.93 1.54 1.25 1.66 0.37 1.03 1.07 48.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.98 1.10 1.08 1.03 1.19 -30.53%

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