[TAFI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 98.63%
YoY- -100.74%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,805 38,678 38,792 42,044 39,872 39,300 35,188 4.88%
PBT -1,814 -2,500 -4,168 -724 -804 -270 320 -
Tax -129 -160 -140 716 220 158 176 -
NP -1,944 -2,660 -4,308 -8 -584 -112 496 -
-
NP to SH -1,944 -2,660 -4,308 -8 -584 -112 496 -
-
Tax Rate - - - - - - -55.00% -
Total Cost 39,749 41,338 43,100 42,052 40,456 39,412 34,692 9.46%
-
Net Worth 58,164 58,333 58,111 59,808 59,442 61,599 59,674 -1.68%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 58,164 58,333 58,111 59,808 59,442 61,599 59,674 -1.68%
NOSH 77,553 77,777 77,482 80,000 78,214 79,999 77,500 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -5.14% -6.88% -11.11% -0.02% -1.46% -0.28% 1.41% -
ROE -3.34% -4.56% -7.41% -0.01% -0.98% -0.18% 0.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.75 49.73 50.07 54.13 50.98 49.13 45.40 4.84%
EPS -2.51 -3.42 -5.56 -0.01 -0.75 -0.14 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.77 0.76 0.77 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.96 10.19 10.22 11.08 10.51 10.36 9.27 4.88%
EPS -0.51 -0.70 -1.14 0.00 -0.15 -0.03 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1537 0.1532 0.1576 0.1567 0.1624 0.1573 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.25 0.25 0.24 0.245 0.28 0.30 -
P/RPS 0.70 0.50 0.50 0.44 0.48 0.57 0.66 3.98%
P/EPS -13.56 -7.31 -4.50 -2,330.19 -32.81 -200.00 46.88 -
EY -7.37 -13.68 -22.24 -0.04 -3.05 -0.50 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.33 0.31 0.32 0.36 0.39 9.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 24/05/12 28/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.25 0.38 0.24 0.25 0.28 0.26 0.37 -
P/RPS 0.51 0.76 0.48 0.46 0.55 0.53 0.81 -26.47%
P/EPS -9.97 -11.11 -4.32 -2,427.28 -37.50 -185.71 57.81 -
EY -10.03 -9.00 -23.17 -0.04 -2.67 -0.54 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.32 0.32 0.37 0.34 0.48 -22.05%

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