[TAGB] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -53.53%
YoY- 162.6%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 509,956 0 748,868 620,416 587,590 530,434 349,130 7.86%
PBT 157,680 0 244,328 99,904 45,024 157,398 64,836 19.44%
Tax -38,468 0 -38,994 -11,902 -11,512 -37,810 -12,886 24.43%
NP 119,212 0 205,334 88,002 33,512 119,588 51,950 18.06%
-
NP to SH 119,212 0 205,334 88,002 33,512 119,588 51,950 18.06%
-
Tax Rate 24.40% - 15.96% 11.91% 25.57% 24.02% 19.87% -
Total Cost 390,744 0 543,534 532,414 554,078 410,846 297,180 5.62%
-
Net Worth 2,607,644 0 2,500,180 2,491,622 2,432,322 2,242,274 1,862,358 6.95%
Dividend
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 2,607,644 0 2,500,180 2,491,622 2,432,322 2,242,274 1,862,358 6.95%
NOSH 5,321,724 5,321,724 5,319,533 5,301,325 5,405,161 5,338,749 4,900,943 1.66%
Ratio Analysis
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 23.38% 0.00% 27.42% 14.18% 5.70% 22.55% 14.88% -
ROE 4.57% 0.00% 8.21% 3.53% 1.38% 5.33% 2.79% -
Per Share
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 9.58 0.00 14.08 11.70 10.87 9.94 7.12 6.11%
EPS 2.24 0.00 3.86 1.66 0.62 2.24 1.06 16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.47 0.47 0.45 0.42 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 5,575,000
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 9.58 0.00 14.07 11.66 11.04 9.97 6.56 7.86%
EPS 2.24 0.00 3.86 1.65 0.63 2.25 0.98 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.4698 0.4682 0.4571 0.4213 0.35 6.95%
Price Multiplier on Financial Quarter End Date
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.315 0.315 0.42 0.29 0.28 0.36 0.38 -
P/RPS 3.29 0.00 2.98 2.48 2.58 3.62 5.33 -9.19%
P/EPS 14.06 0.00 10.88 17.47 45.16 16.07 35.85 -17.06%
EY 7.11 0.00 9.19 5.72 2.21 6.22 2.79 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.89 0.62 0.62 0.86 1.00 -8.53%
Price Multiplier on Announcement Date
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 - 24/09/14 24/09/13 28/09/12 21/09/11 22/09/10 -
Price 0.28 0.00 0.38 0.29 0.25 0.29 0.41 -
P/RPS 2.92 0.00 2.70 2.48 2.30 2.92 5.76 -12.69%
P/EPS 12.50 0.00 9.84 17.47 40.32 12.95 38.68 -20.21%
EY 8.00 0.00 10.16 5.72 2.48 7.72 2.59 25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.81 0.62 0.56 0.69 1.08 -11.99%

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