[TAGB] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -31.77%
YoY- -41.61%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 642,004 604,640 587,590 584,076 567,821 548,709 530,434 13.50%
PBT 107,380 83,721 45,024 86,216 113,061 121,320 157,398 -22.41%
Tax -15,206 -15,928 -11,512 -15,896 -9,991 -30,422 -37,810 -45.36%
NP 92,174 67,793 33,512 70,320 103,070 90,897 119,588 -15.86%
-
NP to SH 92,174 67,793 33,512 70,320 103,070 90,897 119,588 -15.86%
-
Tax Rate 14.16% 19.03% 25.57% 18.44% 8.84% 25.08% 24.02% -
Total Cost 549,830 536,846 554,078 513,756 464,751 457,812 410,846 21.33%
-
Net Worth 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 6.08%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 6.08%
NOSH 5,327,976 5,296,354 5,405,161 5,327,272 5,331,925 5,326,015 5,338,749 -0.13%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.36% 11.21% 5.70% 12.04% 18.15% 16.57% 22.55% -
ROE 3.76% 2.91% 1.38% 3.07% 4.50% 4.06% 5.33% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.05 11.42 10.87 10.96 10.65 10.30 9.94 13.62%
EPS 1.73 1.28 0.62 1.32 1.94 1.71 2.24 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.45 0.43 0.43 0.42 0.42 6.22%
Adjusted Per Share Value based on latest NOSH - 5,327,272
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.06 11.36 11.04 10.98 10.67 10.31 9.97 13.46%
EPS 1.73 1.27 0.63 1.32 1.94 1.71 2.25 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4605 0.4379 0.4571 0.4304 0.4308 0.4203 0.4213 6.08%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.235 0.25 0.28 0.28 0.31 0.30 0.36 -
P/RPS 1.95 2.19 2.58 2.55 2.91 2.91 3.62 -33.67%
P/EPS 13.58 19.53 45.16 21.21 16.04 17.58 16.07 -10.57%
EY 7.36 5.12 2.21 4.71 6.24 5.69 6.22 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.62 0.65 0.72 0.71 0.86 -29.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 21/09/11 -
Price 0.245 0.23 0.25 0.28 0.30 0.29 0.29 -
P/RPS 2.03 2.01 2.30 2.55 2.82 2.81 2.92 -21.43%
P/EPS 14.16 17.97 40.32 21.21 15.52 16.99 12.95 6.10%
EY 7.06 5.57 2.48 4.71 6.44 5.89 7.72 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.65 0.70 0.69 0.69 -16.06%

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