[TAFI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 28,613 13,503 9,060 42,982 0 0 0 -
PBT 3,569 1,526 899 5,250 0 0 0 -
Tax -336 -132 -111 -552 0 0 0 -
NP 3,233 1,394 788 4,698 0 0 0 -
-
NP to SH 3,233 1,394 788 4,698 0 0 0 -
-
Tax Rate 9.41% 8.65% 12.35% 10.51% - - - -
Total Cost 25,380 12,109 8,272 38,284 0 0 0 -
-
Net Worth 0 43,006 40,243 27,604 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,154 - - - - - - -
Div Payout % 35.72% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 43,006 40,243 27,604 0 0 0 -
NOSH 76,981 74,148 73,170 52,084 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.30% 10.32% 8.70% 10.93% 0.00% 0.00% 0.00% -
ROE 0.00% 3.24% 1.96% 17.02% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.17 18.21 12.38 82.52 0.00 0.00 0.00 -
EPS 4.20 1.88 9.08 9.02 0.00 0.00 0.00 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.58 0.55 0.53 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,053
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.54 3.56 2.39 11.33 0.00 0.00 0.00 -
EPS 0.85 0.37 0.21 1.24 0.00 0.00 0.00 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1133 0.1061 0.0728 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 0.44 0.59 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.18 3.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.48 31.38 0.00 0.00 0.00 0.00 0.00 -
EY 9.54 3.19 0.00 0.00 0.00 0.00 0.00 -
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 16/05/05 29/04/05 31/01/05 - - - -
Price 0.50 0.49 0.56 0.00 0.00 0.00 0.00 -
P/RPS 1.35 2.69 4.52 0.00 0.00 0.00 0.00 -
P/EPS 11.91 26.06 52.00 0.00 0.00 0.00 0.00 -
EY 8.40 3.84 1.92 0.00 0.00 0.00 0.00 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 1.02 0.00 0.00 0.00 0.00 -

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