[TAGB] YoY Cumulative 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- 43.17%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Cumulative Result
31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 390,198 0 577,788 460,660 453,480 411,532 295,975 5.68%
PBT 47,246 0 189,548 73,965 62,791 90,990 79,900 -9.96%
Tax -34,561 0 -42,104 -10,968 -11,946 -22,817 -15,168 17.89%
NP 12,685 0 147,444 62,997 50,845 68,173 64,732 -27.80%
-
NP to SH 12,685 0 147,444 62,997 50,845 68,173 64,732 -27.80%
-
Tax Rate 73.15% - 22.21% 14.83% 19.03% 25.08% 18.98% -
Total Cost 377,513 0 430,344 397,663 402,635 343,359 231,243 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 0.46% 0.00% 5.89% 2.57% 2.18% 3.05% 3.20% -
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 7.33 0.00 10.86 8.63 8.56 7.73 5.85 4.61%
EPS 0.24 0.00 2.77 1.18 0.96 1.28 1.28 -28.43%
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 7.33 0.00 10.86 8.66 8.52 7.73 5.56 5.67%
EPS 0.24 0.00 2.77 1.18 0.96 1.28 1.22 -27.74%
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 3.89 0.00 3.22 3.42 2.92 3.88 8.03 -13.48%
P/EPS 119.57 0.00 12.63 25.00 26.04 23.44 36.72 26.61%
EY 0.84 0.00 7.92 4.00 3.84 4.27 2.72 -20.93%
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 3.68 0.00 2.72 3.48 2.69 3.75 7.52 -13.31%
P/EPS 113.27 0.00 10.65 25.42 23.96 22.66 34.38 26.91%
EY 0.88 0.00 9.39 3.93 4.17 4.41 2.91 -21.26%
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