[TAFI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.92%
YoY- -232.88%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,696 31,512 36,353 37,805 38,678 38,792 42,044 -13.73%
PBT 274 -932 -1,595 -1,814 -2,500 -4,168 -724 -
Tax -134 -192 -72 -129 -160 -140 716 -
NP 140 -1,124 -1,667 -1,944 -2,660 -4,308 -8 -
-
NP to SH 140 -1,124 -1,667 -1,944 -2,660 -4,308 -8 -
-
Tax Rate 48.91% - - - - - - -
Total Cost 33,556 32,636 38,020 39,749 41,338 43,100 42,052 -13.98%
-
Net Worth 58,333 57,761 58,151 58,164 58,333 58,111 59,808 -1.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,333 57,761 58,151 58,164 58,333 58,111 59,808 -1.65%
NOSH 77,777 78,055 77,534 77,553 77,777 77,482 80,000 -1.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.42% -3.57% -4.59% -5.14% -6.88% -11.11% -0.02% -
ROE 0.24% -1.95% -2.87% -3.34% -4.56% -7.41% -0.01% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.32 40.37 46.89 48.75 49.73 50.07 54.13 -13.81%
EPS 0.18 -1.44 -2.15 -2.51 -3.42 -5.56 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.75 0.75 0.75 0.75 0.77 -1.74%
Adjusted Per Share Value based on latest NOSH - 75,294
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.88 8.31 9.58 9.96 10.19 10.22 11.08 -13.73%
EPS 0.04 -0.30 -0.44 -0.51 -0.70 -1.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1522 0.1533 0.1533 0.1537 0.1532 0.1576 -1.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.24 0.205 0.24 0.34 0.25 0.25 0.24 -
P/RPS 0.55 0.51 0.51 0.70 0.50 0.50 0.44 16.05%
P/EPS 133.33 -14.24 -11.16 -13.56 -7.31 -4.50 -2,330.19 -
EY 0.75 -7.02 -8.96 -7.37 -13.68 -22.24 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.32 0.45 0.33 0.33 0.31 2.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 24/05/12 28/02/12 -
Price 0.225 0.26 0.22 0.25 0.38 0.24 0.25 -
P/RPS 0.52 0.64 0.47 0.51 0.76 0.48 0.46 8.52%
P/EPS 125.00 -18.06 -10.23 -9.97 -11.11 -4.32 -2,427.28 -
EY 0.80 -5.54 -9.77 -10.03 -9.00 -23.17 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.29 0.33 0.51 0.32 0.32 -4.21%

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