[TAGB] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -82.94%
YoY- -41.61%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 642,004 453,480 293,795 146,019 567,821 411,532 265,217 79.80%
PBT 107,380 62,791 22,512 21,554 113,061 90,990 78,699 22.90%
Tax -15,206 -11,946 -5,756 -3,974 -9,991 -22,817 -18,905 -13.45%
NP 92,174 50,845 16,756 17,580 103,070 68,173 59,794 33.26%
-
NP to SH 92,174 50,845 16,756 17,580 103,070 68,173 59,794 33.26%
-
Tax Rate 14.16% 19.03% 25.57% 18.44% 8.84% 25.08% 24.02% -
Total Cost 549,830 402,635 277,039 128,439 464,751 343,359 205,423 92.20%
-
Net Worth 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 6.08%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 2,450,869 2,330,395 2,432,322 2,290,727 2,292,727 2,236,926 2,242,274 6.08%
NOSH 5,327,976 5,296,354 5,405,161 5,327,272 5,331,925 5,326,015 5,338,749 -0.13%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.36% 11.21% 5.70% 12.04% 18.15% 16.57% 22.55% -
ROE 3.76% 2.18% 0.69% 0.77% 4.50% 3.05% 2.67% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.05 8.56 5.44 2.74 10.65 7.73 4.97 79.99%
EPS 1.73 0.96 0.31 0.33 1.94 1.28 1.12 33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.45 0.43 0.43 0.42 0.42 6.22%
Adjusted Per Share Value based on latest NOSH - 5,327,272
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.06 8.52 5.52 2.74 10.67 7.73 4.98 79.85%
EPS 1.73 0.96 0.31 0.33 1.94 1.28 1.12 33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4605 0.4379 0.4571 0.4304 0.4308 0.4203 0.4213 6.08%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.235 0.25 0.28 0.28 0.31 0.30 0.36 -
P/RPS 1.95 2.92 5.15 10.22 2.91 3.88 7.25 -58.16%
P/EPS 13.58 26.04 90.32 84.85 16.04 23.44 32.14 -43.54%
EY 7.36 3.84 1.11 1.18 6.24 4.27 3.11 77.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.62 0.65 0.72 0.71 0.86 -29.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 21/09/11 -
Price 0.245 0.23 0.25 0.28 0.30 0.29 0.29 -
P/RPS 2.03 2.69 4.60 10.22 2.82 3.75 5.84 -50.40%
P/EPS 14.16 23.96 80.65 84.85 15.52 22.66 25.89 -32.99%
EY 7.06 4.17 1.24 1.18 6.44 4.41 3.86 49.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.65 0.70 0.69 0.69 -16.06%

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