[TAGB] YoY Cumulative 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- -7.07%
YoY- 162.6%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 254,978 0 374,434 310,208 293,795 265,217 174,565 7.86%
PBT 78,840 0 122,164 49,952 22,512 78,699 32,418 19.44%
Tax -19,234 0 -19,497 -5,951 -5,756 -18,905 -6,443 24.43%
NP 59,606 0 102,667 44,001 16,756 59,794 25,975 18.06%
-
NP to SH 59,606 0 102,667 44,001 16,756 59,794 25,975 18.06%
-
Tax Rate 24.40% - 15.96% 11.91% 25.57% 24.02% 19.87% -
Total Cost 195,372 0 271,767 266,207 277,039 205,423 148,590 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 2.29% 0.00% 4.11% 1.77% 0.69% 2.67% 1.39% -
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 4.79 0.00 7.04 5.85 5.44 4.97 3.56 6.11%
EPS 1.12 0.00 1.93 0.83 0.31 1.12 0.53 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 4.79 0.00 7.04 5.83 5.52 4.98 3.28 7.86%
EPS 1.12 0.00 1.93 0.83 0.31 1.12 0.49 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 6.57 0.00 5.97 4.96 5.15 7.25 10.67 -9.23%
P/EPS 28.12 0.00 21.76 34.94 90.32 32.14 71.70 -17.06%
EY 3.56 0.00 4.60 2.86 1.11 3.11 1.39 20.68%
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 5.84 0.00 5.40 4.96 4.60 5.84 11.51 -12.68%
P/EPS 25.00 0.00 19.69 34.94 80.65 25.89 77.36 -20.21%
EY 4.00 0.00 5.08 2.86 1.24 3.86 1.29 25.38%
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