[TAGB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1824.58%
YoY--%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
Revenue 374,454 1,133,617 462,928 280,682 254,978 0 374,434 0.00%
PBT 147,338 337,901 100,579 -1,257 78,840 0 122,164 3.88%
Tax -16,597 -99,656 -6,085 -7,935 -19,234 0 -19,497 -3.22%
NP 130,741 238,245 94,494 -9,192 59,606 0 102,667 5.03%
-
NP to SH 130,741 238,245 94,494 -9,192 59,606 0 102,667 5.03%
-
Tax Rate 11.26% 29.49% 6.05% - 24.40% - 15.96% -
Total Cost 243,713 895,372 368,434 289,874 195,372 0 271,767 -2.19%
-
Net Worth 3,246,251 3,193,034 3,086,599 2,714,079 2,607,644 0 2,500,180 5.45%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
Net Worth 3,246,251 3,193,034 3,086,599 2,714,079 2,607,644 0 2,500,180 5.45%
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,319,533 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
NP Margin 34.92% 21.02% 20.41% -3.27% 23.38% 0.00% 27.42% -
ROE 4.03% 7.46% 3.06% -0.34% 2.29% 0.00% 4.11% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
RPS 7.04 21.30 8.70 5.27 4.79 0.00 7.04 0.00%
EPS 2.46 4.48 1.78 -0.17 1.12 0.00 1.93 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.58 0.51 0.49 0.00 0.47 5.44%
Adjusted Per Share Value based on latest NOSH - 5,321,724
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
RPS 7.04 21.30 8.70 5.27 4.79 0.00 7.04 0.00%
EPS 2.46 4.48 1.78 -0.17 1.12 0.00 1.93 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.58 0.51 0.49 0.00 0.4698 5.45%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 -
Price 0.255 0.32 0.32 0.23 0.315 0.315 0.42 -
P/RPS 3.62 1.50 3.68 4.36 6.57 0.00 5.97 -9.67%
P/EPS 10.38 7.15 18.02 -133.16 28.12 0.00 21.76 -13.97%
EY 9.63 13.99 5.55 -0.75 3.56 0.00 4.60 16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.55 0.45 0.64 0.00 0.89 -14.16%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 CAGR
Date 28/08/19 30/08/18 25/08/17 29/08/16 30/09/15 - 24/09/14 -
Price 0.245 0.30 0.40 0.235 0.28 0.00 0.38 -
P/RPS 3.48 1.41 4.60 4.46 5.84 0.00 5.40 -8.54%
P/EPS 9.97 6.70 22.53 -136.05 25.00 0.00 19.69 -12.92%
EY 10.03 14.92 4.44 -0.74 4.00 0.00 5.08 14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.69 0.46 0.57 0.00 0.81 -13.36%

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