[TAGB] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -67.05%
YoY- 62.2%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 567,821 411,532 265,217 137,170 411,354 295,975 174,565 119.06%
PBT 113,061 90,990 78,699 39,642 109,040 79,900 32,418 129.45%
Tax -9,991 -22,817 -18,905 -9,532 -17,673 -15,168 -6,443 33.86%
NP 103,070 68,173 59,794 30,110 91,367 64,732 25,975 150.01%
-
NP to SH 103,070 68,173 59,794 30,110 91,367 64,732 25,975 150.01%
-
Tax Rate 8.84% 25.08% 24.02% 24.05% 16.21% 18.98% 19.87% -
Total Cost 464,751 343,359 205,423 107,060 319,987 231,243 148,590 113.42%
-
Net Worth 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 14.82%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 1,862,358 14.82%
NOSH 5,331,925 5,326,015 5,338,749 5,282,456 5,101,676 5,057,187 4,900,943 5.76%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 18.15% 16.57% 22.55% 21.95% 22.21% 21.87% 14.88% -
ROE 4.50% 3.05% 2.67% 1.30% 4.37% 3.20% 1.39% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.65 7.73 4.97 2.60 8.06 5.85 3.56 107.20%
EPS 1.94 1.28 1.12 0.57 1.79 1.28 0.53 136.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.44 0.41 0.40 0.38 8.56%
Adjusted Per Share Value based on latest NOSH - 5,282,456
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.67 7.73 4.98 2.58 7.73 5.56 3.28 119.07%
EPS 1.94 1.28 1.12 0.57 1.72 1.22 0.49 149.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4308 0.4203 0.4213 0.4368 0.393 0.3801 0.35 14.80%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.31 0.30 0.36 0.39 0.45 0.47 0.38 -
P/RPS 2.91 3.88 7.25 15.02 5.58 8.03 10.67 -57.84%
P/EPS 16.04 23.44 32.14 68.42 25.13 36.72 71.70 -63.04%
EY 6.24 4.27 3.11 1.46 3.98 2.72 1.39 171.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.86 0.89 1.10 1.18 1.00 -19.61%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 22/09/10 -
Price 0.30 0.29 0.29 0.37 0.40 0.44 0.41 -
P/RPS 2.82 3.75 5.84 14.25 4.96 7.52 11.51 -60.74%
P/EPS 15.52 22.66 25.89 64.91 22.33 34.38 77.36 -65.62%
EY 6.44 4.41 3.86 1.54 4.48 2.91 1.29 191.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.69 0.84 0.98 1.10 1.08 -25.04%

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