[TAFI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 49.41%
YoY- 66.49%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,970 7,878 7,999 9,015 9,641 9,698 12,140 -18.28%
PBT 370 -233 -234 -111 -208 -1,042 -121 -
Tax -19 -48 25 -17 -45 -35 551 -
NP 351 -281 -209 -128 -253 -1,077 430 -12.66%
-
NP to SH 351 -281 -209 -128 -253 -1,077 430 -12.66%
-
Tax Rate 5.14% - - - - - - -
Total Cost 8,619 8,159 8,208 9,143 9,894 10,775 11,710 -18.49%
-
Net Worth 58,500 57,761 58,055 56,470 59,296 58,111 59,808 -1.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,500 57,761 58,055 56,470 59,296 58,111 59,808 -1.46%
NOSH 78,000 78,055 77,407 75,294 79,062 77,482 80,000 -1.67%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.91% -3.57% -2.61% -1.42% -2.62% -11.11% 3.54% -
ROE 0.60% -0.49% -0.36% -0.23% -0.43% -1.85% 0.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.50 10.09 10.33 11.97 12.19 12.52 15.63 -18.51%
EPS 0.45 -0.36 -0.27 -0.17 -0.32 -1.39 0.55 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.75 0.75 0.75 0.75 0.77 -1.74%
Adjusted Per Share Value based on latest NOSH - 75,294
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.36 2.08 2.11 2.38 2.54 2.56 3.20 -18.38%
EPS 0.09 -0.07 -0.06 -0.03 -0.07 -0.28 0.11 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1542 0.1522 0.153 0.1488 0.1563 0.1532 0.1576 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.24 0.205 0.24 0.34 0.25 0.25 0.24 -
P/RPS 2.09 2.03 2.32 2.84 2.05 2.00 1.54 22.60%
P/EPS 53.33 -56.94 -88.89 -200.00 -78.13 -17.99 43.35 14.82%
EY 1.88 -1.76 -1.13 -0.50 -1.28 -5.56 2.31 -12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.32 0.45 0.33 0.33 0.31 2.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 24/05/12 28/02/12 -
Price 0.225 0.26 0.22 0.25 0.38 0.24 0.25 -
P/RPS 1.96 2.58 2.13 2.09 3.12 1.92 1.60 14.50%
P/EPS 50.00 -72.22 -81.48 -147.06 -118.75 -17.27 45.16 7.02%
EY 2.00 -1.38 -1.23 -0.68 -0.84 -5.79 2.21 -6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.29 0.33 0.51 0.32 0.32 -4.21%

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