[TAGB] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 16.6%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 599,611 577,788 809,545 756,643 692,724 692,417 645,201 -5.68%
PBT 107,223 189,548 232,371 189,000 159,557 116,788 115,343 -5.66%
Tax -43,795 -42,104 -34,473 -16,883 -11,950 -3,337 -9,757 231.76%
NP 63,428 147,444 197,898 172,117 147,607 113,451 105,586 -33.43%
-
NP to SH 63,428 147,444 197,898 172,117 147,607 113,451 105,586 -33.43%
-
Tax Rate 40.84% 22.21% 14.84% 8.93% 7.49% 2.86% 8.46% -
Total Cost 536,183 430,344 611,647 584,526 545,117 578,966 539,615 -0.50%
-
Net Worth 2,554,427 2,554,427 2,501,210 2,486,887 2,556,925 2,511,036 2,427,266 4.16%
Dividend
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 2,554,427 2,554,427 2,501,210 2,486,887 2,556,925 2,511,036 2,427,266 4.16%
NOSH 5,321,724 5,321,724 5,321,724 5,291,249 5,326,928 5,342,631 5,276,666 0.68%
Ratio Analysis
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 10.58% 25.52% 24.45% 22.75% 21.31% 16.38% 16.36% -
ROE 2.48% 5.77% 7.91% 6.92% 5.77% 4.52% 4.35% -
Per Share
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 11.27 10.86 15.21 14.30 13.00 12.96 12.23 -6.32%
EPS 1.19 2.77 3.72 3.25 2.77 2.12 2.00 -33.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.47 0.48 0.47 0.46 3.45%
Adjusted Per Share Value based on latest NOSH - 5,291,249
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 11.27 10.86 15.21 14.22 13.02 13.01 12.12 -5.64%
EPS 1.19 2.77 3.72 3.23 2.77 2.13 1.98 -33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.4673 0.4805 0.4718 0.4561 4.16%
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.325 0.31 0.35 0.42 0.31 0.295 0.295 -
P/RPS 2.88 2.86 2.30 2.94 2.38 2.28 2.41 15.29%
P/EPS 27.27 11.19 9.41 12.91 11.19 13.89 14.74 63.45%
EY 3.67 8.94 10.62 7.74 8.94 7.20 6.78 -38.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.74 0.89 0.65 0.63 0.64 4.96%
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date - - 17/12/14 24/09/14 30/06/14 02/04/14 12/12/13 -
Price 0.00 0.00 0.295 0.38 0.355 0.32 0.30 -
P/RPS 0.00 0.00 1.94 2.66 2.73 2.47 2.45 -
P/EPS 0.00 0.00 7.93 11.68 12.81 15.07 14.99 -
EY 0.00 0.00 12.61 8.56 7.81 6.64 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.63 0.81 0.74 0.68 0.65 -

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