[TAGB] YoY TTM Result on 31-Jul-2012 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -33.7%
YoY- -52.05%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 320,681 756,643 654,434 596,399 502,006 332,492 135,870 15.61%
PBT 94,889 189,000 131,609 56,874 155,321 78,001 29,185 22.04%
Tax -25,231 -16,883 -10,930 3,158 -30,135 -12,544 -9,057 18.90%
NP 69,658 172,117 120,679 60,032 125,186 65,457 20,128 23.34%
-
NP to SH 69,658 172,117 120,679 60,032 125,186 65,457 20,128 23.34%
-
Tax Rate 26.59% 8.93% 8.30% -5.55% 19.40% 16.08% 31.03% -
Total Cost 251,023 584,526 533,755 536,367 376,820 267,035 115,742 13.97%
-
Net Worth 0 2,486,887 2,620,250 1,853,999 2,226,299 1,877,453 0 -
Dividend
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 0 2,486,887 2,620,250 1,853,999 2,226,299 1,877,453 0 -
NOSH 5,321,724 5,291,249 5,575,000 4,120,000 5,300,714 4,940,666 5,007,272 1.03%
Ratio Analysis
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 21.72% 22.75% 18.44% 10.07% 24.94% 19.69% 14.81% -
ROE 0.00% 6.92% 4.61% 3.24% 5.62% 3.49% 0.00% -
Per Share
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 6.03 14.30 11.74 14.48 9.47 6.73 2.71 14.47%
EPS 1.31 3.25 2.16 1.46 2.36 1.32 0.40 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.47 0.47 0.45 0.42 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,120,000
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 6.03 14.22 12.30 11.21 9.43 6.25 2.55 15.65%
EPS 1.31 3.23 2.27 1.13 2.35 1.23 0.38 23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4673 0.4924 0.3484 0.4183 0.3528 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/06/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 - -
Price 0.315 0.42 0.29 0.28 0.36 0.38 0.00 -
P/RPS 5.23 2.94 2.47 1.93 3.80 5.65 0.00 -
P/EPS 24.07 12.91 13.40 19.22 15.24 28.68 0.00 -
EY 4.16 7.74 7.46 5.20 6.56 3.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.62 0.62 0.86 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date - 24/09/14 24/09/13 28/09/12 21/09/11 22/09/10 - -
Price 0.00 0.38 0.29 0.25 0.29 0.41 0.00 -
P/RPS 0.00 2.66 2.47 1.73 3.06 6.09 0.00 -
P/EPS 0.00 11.68 13.40 17.16 12.28 30.95 0.00 -
EY 0.00 8.56 7.46 5.83 8.14 3.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.62 0.56 0.69 1.08 0.00 -

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