[TAGB] QoQ Cumulative Quarter Result on 31-Jan-2014 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
02-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 80.09%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 577,788 374,434 158,203 692,417 460,660 310,208 157,896 136.90%
PBT 189,548 122,164 94,057 116,788 73,965 49,952 51,288 138.47%
Tax -42,104 -19,497 -12,555 -3,337 -10,968 -5,951 -3,942 382.90%
NP 147,444 102,667 81,502 113,451 62,997 44,001 47,346 112.81%
-
NP to SH 147,444 102,667 81,502 113,451 62,997 44,001 47,346 112.81%
-
Tax Rate 22.21% 15.96% 13.35% 2.86% 14.83% 11.91% 7.69% -
Total Cost 430,344 271,767 76,701 578,966 397,663 266,207 110,550 146.84%
-
Net Worth 2,501,210 2,500,180 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 1.46%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 2,501,210 2,500,180 2,556,925 2,499,330 2,455,815 2,491,622 2,447,096 1.46%
NOSH 5,321,724 5,319,533 5,326,928 5,317,725 5,338,729 5,301,325 5,319,775 0.02%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 25.52% 27.42% 51.52% 16.38% 13.68% 14.18% 29.99% -
ROE 5.89% 4.11% 3.19% 4.54% 2.57% 1.77% 1.93% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 10.86 7.04 2.97 13.02 8.63 5.85 2.97 136.78%
EPS 2.77 1.93 1.53 2.13 1.18 0.83 0.89 112.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.47 0.46 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 5,342,631
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 10.86 7.04 2.97 13.01 8.66 5.83 2.97 136.78%
EPS 2.77 1.93 1.53 2.13 1.18 0.83 0.89 112.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4698 0.4805 0.4696 0.4615 0.4682 0.4598 1.46%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.35 0.42 0.31 0.295 0.295 0.29 0.235 -
P/RPS 3.22 5.97 10.44 2.27 3.42 4.96 7.92 -45.02%
P/EPS 12.63 21.76 20.26 13.83 25.00 34.94 26.40 -38.74%
EY 7.92 4.60 4.94 7.23 4.00 2.86 3.79 63.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 0.65 0.63 0.64 0.62 0.51 28.07%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 24/09/14 30/06/14 02/04/14 12/12/13 24/09/13 25/06/13 -
Price 0.295 0.38 0.355 0.32 0.30 0.29 0.29 -
P/RPS 2.72 5.40 11.95 2.46 3.48 4.96 9.77 -57.26%
P/EPS 10.65 19.69 23.20 15.00 25.42 34.94 32.58 -52.45%
EY 9.39 5.08 4.31 6.67 3.93 2.86 3.07 110.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.74 0.68 0.65 0.62 0.63 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