[TAGB] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -4.55%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 520,264 0 770,384 614,213 604,640 548,709 394,633 5.68%
PBT 62,994 0 252,730 98,620 83,721 121,320 106,533 -9.96%
Tax -46,081 0 -56,138 -14,624 -15,928 -30,422 -20,224 17.89%
NP 16,913 0 196,592 83,996 67,793 90,897 86,309 -27.80%
-
NP to SH 16,913 0 196,592 83,996 67,793 90,897 86,309 -27.80%
-
Tax Rate 73.15% - 22.21% 14.83% 19.03% 25.08% 18.98% -
Total Cost 503,350 0 573,792 530,217 536,846 457,812 308,324 10.29%
-
Net Worth 2,767,296 0 2,501,210 2,455,815 2,330,395 2,236,926 2,022,875 6.46%
Dividend
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 2,767,296 0 2,501,210 2,455,815 2,330,395 2,236,926 2,022,875 6.46%
NOSH 5,321,724 5,321,724 5,321,724 5,338,729 5,296,354 5,326,015 5,057,187 1.02%
Ratio Analysis
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.25% 0.00% 25.52% 13.68% 11.21% 16.57% 21.87% -
ROE 0.61% 0.00% 7.86% 3.42% 2.91% 4.06% 4.27% -
Per Share
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 9.78 0.00 14.48 11.50 11.42 10.30 7.80 4.62%
EPS 0.32 0.00 3.69 1.57 1.28 1.71 1.71 -28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.47 0.46 0.44 0.42 0.40 5.38%
Adjusted Per Share Value based on latest NOSH - 5,276,666
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 9.78 0.00 14.48 11.54 11.36 10.31 7.42 5.67%
EPS 0.32 0.00 3.69 1.58 1.27 1.71 1.62 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.47 0.4615 0.4379 0.4203 0.3801 6.46%
Price Multiplier on Financial Quarter End Date
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.285 0.28 0.35 0.295 0.25 0.30 0.47 -
P/RPS 2.92 0.00 2.42 2.56 2.19 2.91 6.02 -13.46%
P/EPS 89.67 0.00 9.47 18.75 19.53 17.58 27.54 26.61%
EY 1.12 0.00 10.55 5.33 5.12 5.69 3.63 -20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.74 0.64 0.57 0.71 1.18 -14.15%
Price Multiplier on Announcement Date
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/15 - 17/12/14 12/12/13 17/12/12 23/12/11 14/12/10 -
Price 0.27 0.00 0.295 0.30 0.23 0.29 0.44 -
P/RPS 2.76 0.00 2.04 2.61 2.01 2.81 5.64 -13.31%
P/EPS 84.95 0.00 7.99 19.07 17.97 16.99 25.78 26.91%
EY 1.18 0.00 12.52 5.24 5.57 5.89 3.88 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.63 0.65 0.52 0.69 1.10 -13.90%

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