[TAFI] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -86.72%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 72,804 68,329 66,672 48,356 43,539 33,190 30,504 78.31%
PBT 11,306 13,618 5,004 728 5,534 3,050 732 517.11%
Tax -1,256 -565 102 0 -53 -70 -106 417.40%
NP 10,050 13,053 5,106 728 5,481 2,980 626 533.18%
-
NP to SH 10,050 13,053 5,106 728 5,481 2,980 626 533.18%
-
Tax Rate 11.11% 4.15% -2.04% 0.00% 0.96% 2.30% 14.48% -
Total Cost 62,754 55,276 61,566 47,628 38,058 30,210 29,878 63.78%
-
Net Worth 79,679 79,679 72,091 69,628 65,694 78,079 58,791 22.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 79,679 79,679 72,091 69,628 65,694 78,079 58,791 22.40%
NOSH 379,427 379,427 379,427 379,427 123,935 123,935 123,935 110.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.80% 19.10% 7.66% 1.51% 12.59% 8.98% 2.05% -
ROE 12.61% 16.38% 7.08% 1.05% 8.34% 3.82% 1.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.19 18.01 17.57 12.92 34.46 26.78 35.80 -33.93%
EPS 2.66 3.45 1.36 0.20 5.28 3.08 0.76 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.186 0.52 0.63 0.69 -54.65%
Adjusted Per Share Value based on latest NOSH - 379,427
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.19 18.01 17.57 12.74 11.47 8.75 8.04 78.31%
EPS 2.66 3.45 1.36 0.19 1.44 0.79 0.16 548.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.1835 0.1731 0.2058 0.1549 22.42%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.70 0.49 0.465 0.745 2.20 2.58 1.14 -
P/RPS 3.65 2.72 2.65 5.77 6.38 9.63 3.18 9.59%
P/EPS 26.43 14.24 34.55 383.09 50.71 107.30 155.17 -69.17%
EY 3.78 7.02 2.89 0.26 1.97 0.93 0.64 225.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.33 2.45 4.01 4.23 4.10 1.65 59.49%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 16/11/22 24/08/22 27/05/22 24/02/22 12/11/21 22/09/21 -
Price 0.60 0.585 0.43 0.54 0.655 3.75 2.69 -
P/RPS 3.13 3.25 2.45 4.18 1.90 14.00 7.51 -44.11%
P/EPS 22.65 17.00 31.95 277.67 15.10 155.96 366.14 -84.27%
EY 4.41 5.88 3.13 0.36 6.62 0.64 0.27 540.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.79 2.26 2.90 1.26 5.95 3.90 -18.63%

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