[TAGB] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -23.99%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 587,590 584,076 567,821 548,709 530,434 548,680 411,354 26.86%
PBT 45,024 86,216 113,061 121,320 157,398 158,568 109,040 -44.57%
Tax -11,512 -15,896 -9,991 -30,422 -37,810 -38,128 -17,673 -24.87%
NP 33,512 70,320 103,070 90,897 119,588 120,440 91,367 -48.79%
-
NP to SH 33,512 70,320 103,070 90,897 119,588 120,440 91,367 -48.79%
-
Tax Rate 25.57% 18.44% 8.84% 25.08% 24.02% 24.05% 16.21% -
Total Cost 554,078 513,756 464,751 457,812 410,846 428,240 319,987 44.24%
-
Net Worth 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 10.59%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 10.59%
NOSH 5,405,161 5,327,272 5,331,925 5,326,015 5,338,749 5,282,456 5,101,676 3.93%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.70% 12.04% 18.15% 16.57% 22.55% 21.95% 22.21% -
ROE 1.38% 3.07% 4.50% 4.06% 5.33% 5.18% 4.37% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.87 10.96 10.65 10.30 9.94 10.39 8.06 22.08%
EPS 0.62 1.32 1.94 1.71 2.24 2.28 1.79 -50.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.43 0.42 0.42 0.44 0.41 6.40%
Adjusted Per Share Value based on latest NOSH - 5,236,875
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 11.04 10.98 10.67 10.31 9.97 10.31 7.73 26.84%
EPS 0.63 1.32 1.94 1.71 2.25 2.26 1.72 -48.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4571 0.4304 0.4308 0.4203 0.4213 0.4368 0.393 10.60%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.28 0.28 0.31 0.30 0.36 0.39 0.45 -
P/RPS 2.58 2.55 2.91 2.91 3.62 3.75 5.58 -40.23%
P/EPS 45.16 21.21 16.04 17.58 16.07 17.11 25.13 47.86%
EY 2.21 4.71 6.24 5.69 6.22 5.85 3.98 -32.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.72 0.71 0.86 0.89 1.10 -31.79%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 28/06/12 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 -
Price 0.25 0.28 0.30 0.29 0.29 0.37 0.40 -
P/RPS 2.30 2.55 2.82 2.81 2.92 3.56 4.96 -40.11%
P/EPS 40.32 21.21 15.52 16.99 12.95 16.23 22.33 48.33%
EY 2.48 4.71 6.44 5.89 7.72 6.16 4.48 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.70 0.69 0.69 0.84 0.98 -31.16%

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