[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -36.5%
YoY- 1750.0%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,308 14,758 7,463 27,943 20,691 13,043 6,748 115.08%
PBT -880 -697 -630 1,384 1,890 -51 150 -
Tax -43 -38 -15 -274 -142 -112 -61 -20.77%
NP -923 -735 -645 1,110 1,748 -163 89 -
-
NP to SH -923 -735 -645 1,110 1,748 -163 89 -
-
Tax Rate - - - 19.80% 7.51% - 40.67% -
Total Cost 22,231 15,493 8,108 26,833 18,943 13,206 6,659 123.21%
-
Net Worth 58,172 58,026 58,283 58,993 59,555 58,214 60,681 -2.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 58,172 58,026 58,283 58,993 59,555 58,214 60,681 -2.77%
NOSH 77,563 77,368 77,710 77,622 77,345 77,619 80,909 -2.77%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -4.33% -4.98% -8.64% 3.97% 8.45% -1.25% 1.32% -
ROE -1.59% -1.27% -1.11% 1.88% 2.94% -0.28% 0.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.47 19.07 9.60 36.00 26.75 16.80 8.34 121.21%
EPS -1.19 -0.95 -0.83 1.43 2.26 -0.21 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.76 0.77 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 77,804
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.62 3.89 1.97 7.36 5.45 3.44 1.78 115.06%
EPS -0.24 -0.19 -0.17 0.29 0.46 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1529 0.1536 0.1555 0.157 0.1534 0.1599 -2.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.40 0.41 0.405 0.415 0.63 0.40 0.355 -
P/RPS 1.46 2.15 4.22 1.15 2.36 2.38 4.26 -50.99%
P/EPS -33.61 -43.16 -48.80 29.02 27.88 -190.48 322.73 -
EY -2.98 -2.32 -2.05 3.45 3.59 -0.53 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.54 0.55 0.82 0.53 0.47 8.33%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 21/05/15 27/02/15 27/11/14 21/08/14 22/05/14 -
Price 0.40 0.325 0.43 0.435 0.535 0.535 0.43 -
P/RPS 1.46 1.70 4.48 1.21 2.00 3.18 5.16 -56.86%
P/EPS -33.61 -34.21 -51.81 30.42 23.67 -254.76 390.91 -
EY -2.98 -2.92 -1.93 3.29 4.22 -0.39 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 0.57 0.57 0.69 0.71 0.57 -4.73%

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