[TAGB] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 102.3%
YoY- -25.42%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 620,416 631,584 642,004 604,640 587,590 584,076 567,821 6.08%
PBT 99,904 205,152 107,380 83,721 45,024 86,216 113,061 -7.92%
Tax -11,902 -15,768 -15,206 -15,928 -11,512 -15,896 -9,991 12.38%
NP 88,002 189,384 92,174 67,793 33,512 70,320 103,070 -10.00%
-
NP to SH 88,002 189,384 92,174 67,793 33,512 70,320 103,070 -10.00%
-
Tax Rate 11.91% 7.69% 14.16% 19.03% 25.57% 18.44% 8.84% -
Total Cost 532,414 442,200 549,830 536,846 554,078 513,756 464,751 9.49%
-
Net Worth 2,491,622 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 5.70%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 2,491,622 2,447,096 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 5.70%
NOSH 5,301,325 5,319,775 5,327,976 5,296,354 5,405,161 5,327,272 5,331,925 -0.38%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 14.18% 29.99% 14.36% 11.21% 5.70% 12.04% 18.15% -
ROE 3.53% 7.74% 3.76% 2.91% 1.38% 3.07% 4.50% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.70 11.87 12.05 11.42 10.87 10.96 10.65 6.47%
EPS 1.66 3.56 1.73 1.28 0.62 1.32 1.94 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.44 0.45 0.43 0.43 6.11%
Adjusted Per Share Value based on latest NOSH - 5,326,406
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.66 11.87 12.06 11.36 11.04 10.98 10.67 6.09%
EPS 1.65 3.56 1.73 1.27 0.63 1.32 1.94 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4682 0.4598 0.4605 0.4379 0.4571 0.4304 0.4308 5.71%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.29 0.235 0.235 0.25 0.28 0.28 0.31 -
P/RPS 2.48 1.98 1.95 2.19 2.58 2.55 2.91 -10.11%
P/EPS 17.47 6.60 13.58 19.53 45.16 21.21 16.04 5.86%
EY 5.72 15.15 7.36 5.12 2.21 4.71 6.24 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.51 0.57 0.62 0.65 0.72 -9.49%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 -
Price 0.29 0.29 0.245 0.23 0.25 0.28 0.30 -
P/RPS 2.48 2.44 2.03 2.01 2.30 2.55 2.82 -8.21%
P/EPS 17.47 8.15 14.16 17.97 40.32 21.21 15.52 8.21%
EY 5.72 12.28 7.06 5.57 2.48 4.71 6.44 -7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.53 0.52 0.56 0.65 0.70 -7.77%

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