[TAFI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -191.57%
YoY- -332.86%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 29,852 27,943 27,588 26,086 26,992 30,681 32,540 -5.59%
PBT -2,520 1,384 2,520 -102 600 227 352 -
Tax -60 -274 -189 -224 -244 -167 -197 -54.76%
NP -2,580 1,110 2,330 -326 356 60 154 -
-
NP to SH -2,580 1,110 2,330 -326 356 60 154 -
-
Tax Rate - 19.80% 7.50% - 40.67% 73.57% 55.97% -
Total Cost 32,432 26,833 25,257 26,412 26,636 30,621 32,385 0.09%
-
Net Worth 58,283 58,993 59,555 58,214 60,681 56,250 57,999 0.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 58,283 58,993 59,555 58,214 60,681 56,250 57,999 0.32%
NOSH 77,710 77,622 77,345 77,619 80,909 75,000 77,332 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.64% 3.97% 8.45% -1.25% 1.32% 0.20% 0.48% -
ROE -4.43% 1.88% 3.91% -0.56% 0.59% 0.11% 0.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.41 36.00 35.67 33.61 33.36 40.91 42.08 -5.90%
EPS -3.32 1.43 3.01 -0.42 0.44 0.08 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.77 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 76,363
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.87 7.36 7.27 6.88 7.11 8.09 8.58 -5.60%
EPS -0.68 0.29 0.61 -0.09 0.09 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1555 0.157 0.1534 0.1599 0.1482 0.1529 0.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.405 0.415 0.63 0.40 0.355 0.285 0.23 -
P/RPS 1.05 1.15 1.77 1.19 1.06 0.70 0.55 53.95%
P/EPS -12.20 29.02 20.91 -95.24 80.68 356.25 115.00 -
EY -8.20 3.45 4.78 -1.05 1.24 0.28 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.82 0.53 0.47 0.38 0.31 44.82%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 27/11/14 21/08/14 22/05/14 27/02/14 21/11/13 -
Price 0.43 0.435 0.535 0.535 0.43 0.33 0.29 -
P/RPS 1.12 1.21 1.50 1.59 1.29 0.81 0.69 38.15%
P/EPS -12.95 30.42 17.75 -127.38 97.73 412.50 145.00 -
EY -7.72 3.29 5.63 -0.79 1.02 0.24 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.69 0.71 0.57 0.44 0.39 28.81%

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