[TAFI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.25%
YoY- -20737.5%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,540 33,696 31,512 36,353 37,805 38,678 38,792 -11.04%
PBT 352 274 -932 -1,595 -1,814 -2,500 -4,168 -
Tax -197 -134 -192 -72 -129 -160 -140 25.54%
NP 154 140 -1,124 -1,667 -1,944 -2,660 -4,308 -
-
NP to SH 154 140 -1,124 -1,667 -1,944 -2,660 -4,308 -
-
Tax Rate 55.97% 48.91% - - - - - -
Total Cost 32,385 33,556 32,636 38,020 39,749 41,338 43,100 -17.33%
-
Net Worth 57,999 58,333 57,761 58,151 58,164 58,333 58,111 -0.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 57,999 58,333 57,761 58,151 58,164 58,333 58,111 -0.12%
NOSH 77,332 77,777 78,055 77,534 77,553 77,777 77,482 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.48% 0.42% -3.57% -4.59% -5.14% -6.88% -11.11% -
ROE 0.27% 0.24% -1.95% -2.87% -3.34% -4.56% -7.41% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.08 43.32 40.37 46.89 48.75 49.73 50.07 -10.93%
EPS 0.20 0.18 -1.44 -2.15 -2.51 -3.42 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 77,407
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.58 8.88 8.31 9.58 9.96 10.19 10.22 -10.99%
EPS 0.04 0.04 -0.30 -0.44 -0.51 -0.70 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1537 0.1522 0.1533 0.1533 0.1537 0.1532 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.23 0.24 0.205 0.24 0.34 0.25 0.25 -
P/RPS 0.55 0.55 0.51 0.51 0.70 0.50 0.50 6.55%
P/EPS 115.00 133.33 -14.24 -11.16 -13.56 -7.31 -4.50 -
EY 0.87 0.75 -7.02 -8.96 -7.37 -13.68 -22.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.32 0.45 0.33 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 24/05/12 -
Price 0.29 0.225 0.26 0.22 0.25 0.38 0.24 -
P/RPS 0.69 0.52 0.64 0.47 0.51 0.76 0.48 27.34%
P/EPS 145.00 125.00 -18.06 -10.23 -9.97 -11.11 -4.32 -
EY 0.69 0.80 -5.54 -9.77 -10.03 -9.00 -23.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.29 0.33 0.51 0.32 14.08%

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