[TAGB] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -0.71%
YoY- 130.2%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 584,076 567,821 548,709 530,434 548,680 411,354 394,633 29.90%
PBT 86,216 113,061 121,320 157,398 158,568 109,040 106,533 -13.16%
Tax -15,896 -9,991 -30,422 -37,810 -38,128 -17,673 -20,224 -14.84%
NP 70,320 103,070 90,897 119,588 120,440 91,367 86,309 -12.77%
-
NP to SH 70,320 103,070 90,897 119,588 120,440 91,367 86,309 -12.77%
-
Tax Rate 18.44% 8.84% 25.08% 24.02% 24.05% 16.21% 18.98% -
Total Cost 513,756 464,751 457,812 410,846 428,240 319,987 308,324 40.59%
-
Net Worth 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 8.65%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 8.65%
NOSH 5,327,272 5,331,925 5,326,015 5,338,749 5,282,456 5,101,676 5,057,187 3.53%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 12.04% 18.15% 16.57% 22.55% 21.95% 22.21% 21.87% -
ROE 3.07% 4.50% 4.06% 5.33% 5.18% 4.37% 4.27% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.96 10.65 10.30 9.94 10.39 8.06 7.80 25.47%
EPS 1.32 1.94 1.71 2.24 2.28 1.79 1.71 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.44 0.41 0.40 4.94%
Adjusted Per Share Value based on latest NOSH - 5,300,714
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.98 10.67 10.31 9.97 10.31 7.73 7.42 29.88%
EPS 1.32 1.94 1.71 2.25 2.26 1.72 1.62 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4308 0.4203 0.4213 0.4368 0.393 0.3801 8.64%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.31 0.30 0.36 0.39 0.45 0.47 -
P/RPS 2.55 2.91 2.91 3.62 3.75 5.58 6.02 -43.62%
P/EPS 21.21 16.04 17.58 16.07 17.11 25.13 27.54 -15.99%
EY 4.71 6.24 5.69 6.22 5.85 3.98 3.63 18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.71 0.86 0.89 1.10 1.18 -32.82%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 -
Price 0.28 0.30 0.29 0.29 0.37 0.40 0.44 -
P/RPS 2.55 2.82 2.81 2.92 3.56 4.96 5.64 -41.12%
P/EPS 21.21 15.52 16.99 12.95 16.23 22.33 25.78 -12.20%
EY 4.71 6.44 5.89 7.72 6.16 4.48 3.88 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.69 0.69 0.84 0.98 1.10 -29.60%

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