[TAFI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 144.41%
YoY- 229.22%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 43,539 33,190 30,504 37,372 29,387 27,380 23,056 52.60%
PBT 5,534 3,050 732 4,440 -9,407 -5,526 -4,250 -
Tax -53 -70 -106 -212 -114 6 0 -
NP 5,481 2,980 626 4,228 -9,521 -5,520 -4,250 -
-
NP to SH 5,481 2,980 626 4,228 -9,521 -5,520 -4,250 -
-
Tax Rate 0.96% 2.30% 14.48% 4.77% - - - -
Total Cost 38,058 30,210 29,878 33,144 38,908 32,900 27,306 24.69%
-
Net Worth 65,694 78,079 58,791 32,533 31,758 36,406 38,730 42.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 65,694 78,079 58,791 32,533 31,758 36,406 38,730 42.09%
NOSH 123,935 123,935 123,935 80,000 80,000 80,000 80,000 33.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.59% 8.98% 2.05% 11.31% -32.40% -20.16% -18.43% -
ROE 8.34% 3.82% 1.06% 13.00% -29.98% -15.16% -10.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.46 26.78 35.80 48.25 37.94 35.35 29.77 10.21%
EPS 5.28 3.08 0.76 5.44 -12.29 -7.12 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.63 0.69 0.42 0.41 0.47 0.50 2.64%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.47 8.75 8.04 9.85 7.75 7.22 6.08 52.50%
EPS 1.44 0.79 0.16 1.11 -2.51 -1.45 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.2058 0.1549 0.0857 0.0837 0.096 0.1021 42.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.20 2.58 1.14 0.66 0.63 0.52 0.285 -
P/RPS 6.38 9.63 3.18 1.37 1.66 1.47 0.96 252.26%
P/EPS 50.71 107.30 155.17 12.09 -5.13 -7.30 -5.19 -
EY 1.97 0.93 0.64 8.27 -19.51 -13.70 -19.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.10 1.65 1.57 1.54 1.11 0.57 279.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 12/11/21 22/09/21 25/05/21 23/02/21 23/11/20 17/08/20 -
Price 0.655 3.75 2.69 0.645 0.62 0.59 0.49 -
P/RPS 1.90 14.00 7.51 1.34 1.63 1.67 1.65 9.83%
P/EPS 15.10 155.96 366.14 11.82 -5.04 -8.28 -8.93 -
EY 6.62 0.64 0.27 8.46 -19.83 -12.08 -11.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 5.95 3.90 1.54 1.51 1.26 0.98 18.18%

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