[TAGB] YoY TTM 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- -2.05%
YoY- 101.02%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 254,978 320,681 756,643 654,434 596,399 502,006 332,492 -5.16%
PBT 78,840 94,889 189,000 131,609 56,874 155,321 78,001 0.21%
Tax -19,234 -25,231 -16,883 -10,930 3,158 -30,135 -12,544 8.91%
NP 59,606 69,658 172,117 120,679 60,032 125,186 65,457 -1.85%
-
NP to SH 59,606 69,658 172,117 120,679 60,032 125,186 65,457 -1.85%
-
Tax Rate 24.40% 26.59% 8.93% 8.30% -5.55% 19.40% 16.08% -
Total Cost 195,372 251,023 584,526 533,755 536,367 376,820 267,035 -6.05%
-
Net Worth 2,607,644 0 2,486,887 2,620,250 1,853,999 2,226,299 1,877,453 6.78%
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 2,486,887 2,620,250 1,853,999 2,226,299 1,877,453 6.78%
NOSH 5,321,724 5,321,724 5,291,249 5,575,000 4,120,000 5,300,714 4,940,666 1.49%
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% 21.72% 22.75% 18.44% 10.07% 24.94% 19.69% -
ROE 2.29% 0.00% 6.92% 4.61% 3.24% 5.62% 3.49% -
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 6.03 14.30 11.74 14.48 9.47 6.73 -6.57%
EPS 1.12 1.31 3.25 2.16 1.46 2.36 1.32 -3.23%
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 6.03 14.22 12.30 11.21 9.43 6.25 -5.17%
EPS 1.12 1.31 3.23 2.27 1.13 2.35 1.23 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.4673 0.4924 0.3484 0.4183 0.3528 6.78%
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 5.23 2.94 2.47 1.93 3.80 5.65 3.06%
P/EPS 28.12 24.07 12.91 13.40 19.22 15.24 28.68 -0.39%
EY 3.56 4.16 7.74 7.46 5.20 6.56 3.49 0.39%
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 - - 24/09/14 24/09/13 28/09/12 21/09/11 22/09/10 -
Price 0.00 0.00 0.38 0.29 0.25 0.29 0.41 -
P/RPS 0.00 0.00 2.66 2.47 1.73 3.06 6.09 -
P/EPS 0.00 0.00 11.68 13.40 17.16 12.28 30.95 -
EY 0.00 0.00 8.56 7.46 5.83 8.14 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.62 0.56 0.69 1.08 -

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