[TAGB] QoQ TTM 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- -12.16%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 638,021 609,769 596,399 576,670 567,821 526,911 502,006 17.24%
PBT 104,169 84,862 56,874 94,973 113,061 120,130 155,321 -23.28%
Tax -10,735 880 3,158 -4,433 -9,991 -25,322 -30,135 -49.59%
NP 93,434 85,742 60,032 90,540 103,070 94,808 125,186 -17.64%
-
NP to SH 93,434 85,742 60,032 90,540 103,070 94,808 125,186 -17.64%
-
Tax Rate 10.31% -1.04% -5.55% 4.67% 8.84% 21.08% 19.40% -
Total Cost 544,587 524,027 536,367 486,130 464,751 432,103 376,820 27.68%
-
Net Worth 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 2,226,299 6.19%
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 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 2,226,299 6.19%
NOSH 5,298,589 5,326,406 4,120,000 5,327,272 5,344,746 5,236,875 5,300,714 -0.02%
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 14.64% 14.06% 10.07% 15.70% 18.15% 17.99% 24.94% -
ROE 3.83% 3.66% 3.24% 3.95% 4.48% 4.31% 5.62% -
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 12.04 11.45 14.48 10.82 10.62 10.06 9.47 17.27%
EPS 1.76 1.61 1.46 1.70 1.93 1.81 2.36 -17.68%
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 11.99 11.46 11.21 10.84 10.67 9.90 9.43 17.27%
EPS 1.76 1.61 1.13 1.70 1.94 1.78 2.35 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4404 0.3484 0.4304 0.4319 0.4133 0.4183 6.20%
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 2.18 1.93 2.59 2.92 2.98 3.80 -35.77%
P/EPS 13.33 15.53 19.22 16.47 16.08 16.57 15.24 -8.50%
EY 7.50 6.44 5.20 6.07 6.22 6.03 6.56 9.29%
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 2.01 1.73 2.59 2.82 2.88 3.06 -23.84%
P/EPS 13.89 14.29 17.16 16.47 15.56 16.02 12.28 8.51%
EY 7.20 7.00 5.83 6.07 6.43 6.24 8.14 -7.82%
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