[TAGB] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -58.55%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 411,354 295,975 174,565 91,460 252,088 171,531 135,870 108.85%
PBT 109,040 79,900 32,418 24,426 56,174 29,323 29,185 140.20%
Tax -17,673 -15,168 -6,443 -5,862 -11,383 -7,037 -9,057 55.96%
NP 91,367 64,732 25,975 18,564 44,791 22,286 20,128 173.39%
-
NP to SH 91,367 64,732 25,975 18,564 44,791 22,286 20,128 173.39%
-
Tax Rate 16.21% 18.98% 19.87% 24.00% 20.26% 24.00% 31.03% -
Total Cost 319,987 231,243 148,590 72,896 207,297 149,245 115,742 96.61%
-
Net Worth 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 0 -
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 2,091,687 2,022,875 1,862,358 1,761,200 1,782,007 1,976,983 0 -
NOSH 5,101,676 5,057,187 4,900,943 4,760,000 4,816,236 3,594,516 4,792,381 4.24%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 22.21% 21.87% 14.88% 20.30% 17.77% 12.99% 14.81% -
ROE 4.37% 3.20% 1.39% 1.05% 2.51% 1.13% 0.00% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 8.06 5.85 3.56 1.92 5.23 4.77 2.84 100.07%
EPS 1.79 1.28 0.53 0.39 0.93 0.62 0.42 162.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.37 0.37 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,760,000
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 7.73 5.56 3.28 1.72 4.74 3.22 2.55 109.03%
EPS 1.72 1.22 0.49 0.35 0.84 0.42 0.38 172.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3801 0.35 0.3309 0.3349 0.3715 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 - - -
Price 0.45 0.47 0.38 0.42 0.47 0.00 0.00 -
P/RPS 5.58 8.03 10.67 21.86 8.98 0.00 0.00 -
P/EPS 25.13 36.72 71.70 107.69 50.54 0.00 0.00 -
EY 3.98 2.72 1.39 0.93 1.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 1.00 1.14 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 25/03/11 14/12/10 22/09/10 17/06/10 17/03/10 08/12/09 - -
Price 0.40 0.44 0.41 0.38 0.44 0.46 0.00 -
P/RPS 4.96 7.52 11.51 19.78 8.41 9.64 0.00 -
P/EPS 22.33 34.38 77.36 97.44 47.31 74.19 0.00 -
EY 4.48 2.91 1.29 1.03 2.11 1.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.08 1.03 1.19 0.84 0.00 -

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