[TAGB] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 14.56%
YoY- 169.32%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 231,757 150,452 152,312 157,896 188,524 159,685 147,776 34.87%
PBT 42,823 24,013 -1,336 51,288 44,589 40,279 958 1150.83%
Tax 7,631 -5,017 -2,009 -3,942 -3,260 -6,190 -1,782 -
NP 50,454 18,996 -3,345 47,346 41,329 34,089 -824 -
-
NP to SH 50,454 18,996 -3,345 47,346 41,329 34,089 -824 -
-
Tax Rate -17.82% 20.89% - 7.69% 7.31% 15.37% 186.01% -
Total Cost 181,303 131,456 155,657 110,550 147,195 125,596 148,600 14.13%
-
Net Worth 2,511,036 2,427,266 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 22.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 2,511,036 2,427,266 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 22.34%
NOSH 5,342,631 5,276,666 5,575,000 5,319,775 5,298,589 5,326,406 4,120,000 18.85%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 21.77% 12.63% -2.20% 29.99% 21.92% 21.35% -0.56% -
ROE 2.01% 0.78% -0.13% 1.93% 1.70% 1.45% -0.04% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 4.34 2.85 2.73 2.97 3.56 3.00 3.59 13.44%
EPS 0.95 0.36 -0.06 0.89 0.78 0.64 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.47 0.46 0.46 0.44 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 5,319,775
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 4.35 2.83 2.86 2.97 3.54 3.00 2.78 34.67%
EPS 0.95 0.36 -0.06 0.89 0.78 0.64 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4718 0.4561 0.4924 0.4598 0.458 0.4404 0.3484 22.33%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.295 0.295 0.29 0.235 0.235 0.25 0.28 -
P/RPS 6.80 10.35 10.61 7.92 6.60 8.34 7.81 -8.79%
P/EPS 31.24 81.94 -483.33 26.40 30.13 39.06 -1,400.00 -
EY 3.20 1.22 -0.21 3.79 3.32 2.56 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.62 0.51 0.51 0.57 0.62 1.06%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 02/04/14 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.32 0.30 0.29 0.29 0.245 0.23 0.25 -
P/RPS 7.38 10.52 10.61 9.77 6.89 7.67 6.97 3.87%
P/EPS 33.89 83.33 -483.33 32.58 31.41 35.94 -1,250.00 -
EY 2.95 1.20 -0.21 3.07 3.18 2.78 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.62 0.63 0.53 0.52 0.56 13.77%

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