[TAGB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 462,928 280,682 254,978 0 374,434 310,208 293,795 9.68%
PBT 100,579 -1,257 78,840 0 122,164 49,952 22,512 35.57%
Tax -6,085 -7,935 -19,234 0 -19,497 -5,951 -5,756 1.13%
NP 94,494 -9,192 59,606 0 102,667 44,001 16,756 42.15%
-
NP to SH 94,494 -9,192 59,606 0 102,667 44,001 16,756 42.15%
-
Tax Rate 6.05% - 24.40% - 15.96% 11.91% 25.57% -
Total Cost 368,434 289,874 195,372 0 271,767 266,207 277,039 5.96%
-
Net Worth 3,086,599 2,714,079 2,607,644 0 2,500,180 2,491,622 2,432,322 4.96%
Dividend
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 3,086,599 2,714,079 2,607,644 0 2,500,180 2,491,622 2,432,322 4.96%
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,319,533 5,301,325 5,405,161 -0.31%
Ratio Analysis
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 20.41% -3.27% 23.38% 0.00% 27.42% 14.18% 5.70% -
ROE 3.06% -0.34% 2.29% 0.00% 4.11% 1.77% 0.69% -
Per Share
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 8.70 5.27 4.79 0.00 7.04 5.85 5.44 10.01%
EPS 1.78 -0.17 1.12 0.00 1.93 0.83 0.31 42.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.51 0.49 0.00 0.47 0.47 0.45 5.29%
Adjusted Per Share Value based on latest NOSH - 5,321,724
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 8.70 5.27 4.79 0.00 7.04 5.83 5.52 9.69%
EPS 1.78 -0.17 1.12 0.00 1.93 0.83 0.31 42.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.51 0.49 0.00 0.4698 0.4682 0.4571 4.96%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Date 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 -
Price 0.32 0.23 0.315 0.315 0.42 0.29 0.28 -
P/RPS 3.68 4.36 6.57 0.00 5.97 4.96 5.15 -6.60%
P/EPS 18.02 -133.16 28.12 0.00 21.76 34.94 90.32 -27.94%
EY 5.55 -0.75 3.56 0.00 4.60 2.86 1.11 38.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.64 0.00 0.89 0.62 0.62 -2.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/08/17 29/08/16 30/09/15 - 24/09/14 24/09/13 28/09/12 -
Price 0.40 0.235 0.28 0.00 0.38 0.29 0.25 -
P/RPS 4.60 4.46 5.84 0.00 5.40 4.96 4.60 0.00%
P/EPS 22.53 -136.05 25.00 0.00 19.69 34.94 80.65 -22.84%
EY 4.44 -0.74 4.00 0.00 5.08 2.86 1.24 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.57 0.00 0.81 0.62 0.56 4.33%

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