[TAGB] QoQ Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 98.59%
YoY- 130.2%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 146,019 567,821 411,532 265,217 137,170 411,354 295,975 -37.59%
PBT 21,554 113,061 90,990 78,699 39,642 109,040 79,900 -58.28%
Tax -3,974 -9,991 -22,817 -18,905 -9,532 -17,673 -15,168 -59.08%
NP 17,580 103,070 68,173 59,794 30,110 91,367 64,732 -58.09%
-
NP to SH 17,580 103,070 68,173 59,794 30,110 91,367 64,732 -58.09%
-
Tax Rate 18.44% 8.84% 25.08% 24.02% 24.05% 16.21% 18.98% -
Total Cost 128,439 464,751 343,359 205,423 107,060 319,987 231,243 -32.45%
-
Net Worth 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 8.65%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 2,290,727 2,292,727 2,236,926 2,242,274 2,324,280 2,091,687 2,022,875 8.65%
NOSH 5,327,272 5,331,925 5,326,015 5,338,749 5,282,456 5,101,676 5,057,187 3.53%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 12.04% 18.15% 16.57% 22.55% 21.95% 22.21% 21.87% -
ROE 0.77% 4.50% 3.05% 2.67% 1.30% 4.37% 3.20% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.74 10.65 7.73 4.97 2.60 8.06 5.85 -39.71%
EPS 0.33 1.94 1.28 1.12 0.57 1.79 1.28 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.44 0.41 0.40 4.94%
Adjusted Per Share Value based on latest NOSH - 5,300,714
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.74 10.67 7.73 4.98 2.58 7.73 5.56 -37.63%
EPS 0.33 1.94 1.28 1.12 0.57 1.72 1.22 -58.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4308 0.4203 0.4213 0.4368 0.393 0.3801 8.64%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.31 0.30 0.36 0.39 0.45 0.47 -
P/RPS 10.22 2.91 3.88 7.25 15.02 5.58 8.03 17.45%
P/EPS 84.85 16.04 23.44 32.14 68.42 25.13 36.72 74.87%
EY 1.18 6.24 4.27 3.11 1.46 3.98 2.72 -42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.71 0.86 0.89 1.10 1.18 -32.82%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 -
Price 0.28 0.30 0.29 0.29 0.37 0.40 0.44 -
P/RPS 10.22 2.82 3.75 5.84 14.25 4.96 7.52 22.71%
P/EPS 84.85 15.52 22.66 25.89 64.91 22.33 34.38 82.72%
EY 1.18 6.44 4.41 3.86 1.54 4.48 2.91 -45.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.69 0.69 0.84 0.98 1.10 -29.60%

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