[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -48.28%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,691 13,043 6,748 30,681 24,405 16,848 7,878 90.24%
PBT 1,890 -51 150 227 264 137 -233 -
Tax -142 -112 -61 -167 -148 -67 -48 105.94%
NP 1,748 -163 89 60 116 70 -281 -
-
NP to SH 1,748 -163 89 60 116 70 -281 -
-
Tax Rate 7.51% - 40.67% 73.57% 56.06% 48.91% - -
Total Cost 18,943 13,206 6,659 30,621 24,289 16,778 8,159 75.24%
-
Net Worth 59,555 58,214 60,681 56,250 57,999 58,333 57,761 2.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 59,555 58,214 60,681 56,250 57,999 58,333 57,761 2.05%
NOSH 77,345 77,619 80,909 75,000 77,333 77,777 78,055 -0.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.45% -1.25% 1.32% 0.20% 0.48% 0.42% -3.57% -
ROE 2.94% -0.28% 0.15% 0.11% 0.20% 0.12% -0.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.75 16.80 8.34 40.91 31.56 21.66 10.09 91.43%
EPS 2.26 -0.21 0.11 0.08 0.15 0.09 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.75 0.75 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.45 3.44 1.78 8.09 6.43 4.44 2.08 89.94%
EPS 0.46 -0.04 0.02 0.02 0.03 0.02 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1534 0.1599 0.1482 0.1529 0.1537 0.1522 2.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.40 0.355 0.285 0.23 0.24 0.205 -
P/RPS 2.36 2.38 4.26 0.70 0.73 1.11 2.03 10.55%
P/EPS 27.88 -190.48 322.73 356.25 153.33 266.67 -56.94 -
EY 3.59 -0.53 0.31 0.28 0.65 0.38 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.47 0.38 0.31 0.32 0.28 104.55%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 22/05/14 27/02/14 21/11/13 28/08/13 22/05/13 -
Price 0.535 0.535 0.43 0.33 0.29 0.225 0.26 -
P/RPS 2.00 3.18 5.16 0.81 0.92 1.04 2.58 -15.60%
P/EPS 23.67 -254.76 390.91 412.50 193.33 250.00 -72.22 -
EY 4.22 -0.39 0.26 0.24 0.52 0.40 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.57 0.44 0.39 0.30 0.35 57.15%

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