[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 48.33%
YoY- 131.67%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 27,943 20,691 13,043 6,748 30,681 24,405 16,848 39.98%
PBT 1,384 1,890 -51 150 227 264 137 365.35%
Tax -274 -142 -112 -61 -167 -148 -67 155.07%
NP 1,110 1,748 -163 89 60 116 70 528.00%
-
NP to SH 1,110 1,748 -163 89 60 116 70 528.00%
-
Tax Rate 19.80% 7.51% - 40.67% 73.57% 56.06% 48.91% -
Total Cost 26,833 18,943 13,206 6,659 30,621 24,289 16,778 36.64%
-
Net Worth 58,993 59,555 58,214 60,681 56,250 57,999 58,333 0.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 58,993 59,555 58,214 60,681 56,250 57,999 58,333 0.75%
NOSH 77,622 77,345 77,619 80,909 75,000 77,333 77,777 -0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.97% 8.45% -1.25% 1.32% 0.20% 0.48% 0.42% -
ROE 1.88% 2.94% -0.28% 0.15% 0.11% 0.20% 0.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.00 26.75 16.80 8.34 40.91 31.56 21.66 40.18%
EPS 1.43 2.26 -0.21 0.11 0.08 0.15 0.09 528.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.75 0.75 0.75 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 80,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.36 5.45 3.44 1.78 8.09 6.43 4.44 39.93%
EPS 0.29 0.46 -0.04 0.02 0.02 0.03 0.02 491.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.157 0.1534 0.1599 0.1482 0.1529 0.1537 0.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.415 0.63 0.40 0.355 0.285 0.23 0.24 -
P/RPS 1.15 2.36 2.38 4.26 0.70 0.73 1.11 2.38%
P/EPS 29.02 27.88 -190.48 322.73 356.25 153.33 266.67 -77.11%
EY 3.45 3.59 -0.53 0.31 0.28 0.65 0.38 333.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.53 0.47 0.38 0.31 0.32 43.34%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 21/08/14 22/05/14 27/02/14 21/11/13 28/08/13 -
Price 0.435 0.535 0.535 0.43 0.33 0.29 0.225 -
P/RPS 1.21 2.00 3.18 5.16 0.81 0.92 1.04 10.58%
P/EPS 30.42 23.67 -254.76 390.91 412.50 193.33 250.00 -75.35%
EY 3.29 4.22 -0.39 0.26 0.24 0.52 0.40 305.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.71 0.57 0.44 0.39 0.30 53.22%

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