[TAFI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -66.15%
YoY- 35.77%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,695 5,499 28,227 24,546 16,545 6,077 26,106 -44.92%
PBT -2,682 -1,254 -3,259 -2,464 -1,483 -1,095 -6,454 -44.40%
Tax 0 0 0 0 0 0 181 -
NP -2,682 -1,254 -3,259 -2,464 -1,483 -1,095 -6,273 -43.33%
-
NP to SH -2,682 -1,254 -3,024 -2,464 -1,483 -1,095 -6,273 -43.33%
-
Tax Rate - - - - - - - -
Total Cost 13,377 6,753 31,486 27,010 18,028 7,172 32,379 -44.61%
-
Net Worth 46,476 48,025 48,799 49,574 50,348 51,123 51,898 -7.11%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 46,476 48,025 48,799 49,574 50,348 51,123 51,898 -7.11%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -25.08% -22.80% -11.55% -10.04% -8.96% -18.02% -24.03% -
ROE -5.77% -2.61% -6.20% -4.97% -2.95% -2.14% -12.09% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.81 7.10 36.44 31.69 21.36 7.85 33.70 -44.91%
EPS -3.46 -1.62 -3.90 -3.18 -1.91 -1.41 -8.10 -43.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.62 0.63 0.64 0.65 0.66 0.67 -7.11%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.82 1.45 7.44 6.47 4.36 1.60 6.88 -44.91%
EPS -0.71 -0.33 -0.80 -0.65 -0.39 -0.29 -1.65 -43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1266 0.1286 0.1307 0.1327 0.1347 0.1368 -7.11%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.34 0.32 0.40 0.42 0.42 0.43 0.37 -
P/RPS 2.46 4.51 1.10 1.33 1.97 5.48 1.10 71.26%
P/EPS -9.82 -19.77 -10.25 -13.20 -21.94 -30.42 -4.57 66.75%
EY -10.18 -5.06 -9.76 -7.57 -4.56 -3.29 -21.89 -40.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.63 0.66 0.65 0.65 0.55 2.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 27/02/18 22/11/17 23/08/17 29/05/17 24/02/17 -
Price 0.29 0.30 0.39 0.43 0.39 0.43 0.435 -
P/RPS 2.10 4.23 1.07 1.36 1.83 5.48 1.29 38.50%
P/EPS -8.38 -18.53 -9.99 -13.52 -20.37 -30.42 -5.37 34.64%
EY -11.94 -5.40 -10.01 -7.40 -4.91 -3.29 -18.62 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.62 0.67 0.60 0.65 0.65 -18.34%

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