[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -37.15%
YoY- 221.77%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,781 31,160 20,376 10,326 35,641 26,591 17,223 74.46%
PBT 1,019 1,318 1,552 495 1,037 622 -94 -
Tax 57 107 243 109 -76 50 121 -39.37%
NP 1,076 1,425 1,795 604 961 672 27 1058.91%
-
NP to SH 1,076 1,425 1,795 604 961 672 27 1058.91%
-
Tax Rate -5.59% -8.12% -15.66% -22.02% 7.33% -8.04% - -
Total Cost 38,705 29,735 18,581 9,722 34,680 25,919 17,196 71.49%
-
Net Worth 59,605 59,959 60,610 58,851 58,536 59,386 67,500 -7.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 1,170 - - -
Div Payout % - - - - 121.82% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,605 59,959 60,610 58,851 58,536 59,386 67,500 -7.93%
NOSH 77,410 77,868 77,705 77,435 78,048 78,139 90,000 -9.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.70% 4.57% 8.81% 5.85% 2.70% 2.53% 0.16% -
ROE 1.81% 2.38% 2.96% 1.03% 1.64% 1.13% 0.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.39 40.02 26.22 13.33 45.67 34.03 19.14 92.83%
EPS 1.39 1.83 2.31 0.78 1.23 0.86 0.03 1181.03%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.76 0.75 0.76 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 77,435
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.48 8.21 5.37 2.72 9.39 7.01 4.54 74.39%
EPS 0.28 0.38 0.47 0.16 0.25 0.18 0.01 816.50%
DPS 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.1571 0.158 0.1597 0.1551 0.1543 0.1565 0.1779 -7.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.32 0.49 0.39 0.40 0.42 0.40 0.36 -
P/RPS 0.62 1.22 1.49 3.00 0.92 1.18 1.88 -52.17%
P/EPS 23.02 26.78 16.88 51.28 34.11 46.51 1,200.00 -92.78%
EY 4.34 3.73 5.92 1.95 2.93 2.15 0.08 1322.68%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.42 0.64 0.50 0.53 0.56 0.53 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.31 0.42 0.31 0.37 0.40 0.40 0.37 -
P/RPS 0.60 1.05 1.18 2.77 0.88 1.18 1.93 -54.01%
P/EPS 22.30 22.95 13.42 47.44 32.49 46.51 1,233.33 -93.06%
EY 4.48 4.36 7.45 2.11 3.08 2.15 0.08 1353.02%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.40 0.55 0.40 0.49 0.53 0.53 0.49 -12.62%

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