[TAGB] QoQ Annualized 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- -53.53%
YoY- 162.6%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 632,812 692,417 614,213 620,416 631,584 642,004 604,640 3.09%
PBT 376,228 116,788 98,620 99,904 205,152 107,380 83,721 173.06%
Tax -50,220 -3,337 -14,624 -11,902 -15,768 -15,206 -15,928 115.47%
NP 326,008 113,451 83,996 88,002 189,384 92,174 67,793 185.72%
-
NP to SH 326,008 113,451 83,996 88,002 189,384 92,174 67,793 185.72%
-
Tax Rate 13.35% 2.86% 14.83% 11.91% 7.69% 14.16% 19.03% -
Total Cost 306,804 578,966 530,217 532,414 442,200 549,830 536,846 -31.20%
-
Net Worth 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 2,450,869 2,330,395 6.39%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 2,450,869 2,330,395 6.39%
NOSH 5,326,928 5,317,725 5,338,729 5,301,325 5,319,775 5,327,976 5,296,354 0.38%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 51.52% 16.38% 13.68% 14.18% 29.99% 14.36% 11.21% -
ROE 12.75% 4.54% 3.42% 3.53% 7.74% 3.76% 2.91% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.88 13.02 11.50 11.70 11.87 12.05 11.42 2.67%
EPS 6.12 2.13 1.57 1.66 3.56 1.73 1.28 184.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.46 0.47 0.46 0.46 0.44 5.98%
Adjusted Per Share Value based on latest NOSH - 5,575,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.89 13.01 11.54 11.66 11.87 12.06 11.36 3.09%
EPS 6.13 2.13 1.58 1.65 3.56 1.73 1.27 186.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4696 0.4615 0.4682 0.4598 0.4605 0.4379 6.40%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.31 0.295 0.295 0.29 0.235 0.235 0.25 -
P/RPS 2.61 2.27 2.56 2.48 1.98 1.95 2.19 12.44%
P/EPS 5.07 13.83 18.75 17.47 6.60 13.58 19.53 -59.40%
EY 19.74 7.23 5.33 5.72 15.15 7.36 5.12 146.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.64 0.62 0.51 0.51 0.57 9.17%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 02/04/14 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 -
Price 0.355 0.32 0.30 0.29 0.29 0.245 0.23 -
P/RPS 2.99 2.46 2.61 2.48 2.44 2.03 2.01 30.40%
P/EPS 5.80 15.00 19.07 17.47 8.15 14.16 17.97 -53.04%
EY 17.24 6.67 5.24 5.72 12.28 7.06 5.57 112.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.65 0.62 0.63 0.53 0.52 26.59%

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