[TAFI] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 212.57%
YoY- 223.21%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,015 9,641 9,698 12,140 10,254 10,853 8,797 1.64%
PBT -111 -208 -1,042 -121 -468 -215 80 -
Tax -17 -45 -35 551 86 35 44 -
NP -128 -253 -1,077 430 -382 -180 124 -
-
NP to SH -128 -253 -1,077 430 -382 -180 124 -
-
Tax Rate - - - - - - -55.00% -
Total Cost 9,143 9,894 10,775 11,710 10,636 11,033 8,673 3.57%
-
Net Worth 56,470 59,296 58,111 59,808 59,248 60,260 59,674 -3.60%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 56,470 59,296 58,111 59,808 59,248 60,260 59,674 -3.60%
NOSH 75,294 79,062 77,482 80,000 77,959 78,260 77,500 -1.90%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.42% -2.62% -11.11% 3.54% -3.73% -1.66% 1.41% -
ROE -0.23% -0.43% -1.85% 0.72% -0.64% -0.30% 0.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.97 12.19 12.52 15.63 13.15 13.87 11.35 3.59%
EPS -0.17 -0.32 -1.39 0.55 -0.49 -0.23 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.77 0.76 0.77 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.38 2.54 2.56 3.20 2.70 2.86 2.32 1.71%
EPS -0.03 -0.07 -0.28 0.11 -0.10 -0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1563 0.1532 0.1576 0.1562 0.1588 0.1573 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.25 0.25 0.24 0.245 0.28 0.30 -
P/RPS 2.84 2.05 2.00 1.54 1.86 2.02 2.64 4.97%
P/EPS -200.00 -78.13 -17.99 43.35 -50.00 -121.74 187.50 -
EY -0.50 -1.28 -5.56 2.31 -2.00 -0.82 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.33 0.31 0.32 0.36 0.39 9.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 24/05/12 28/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.25 0.38 0.24 0.25 0.28 0.26 0.37 -
P/RPS 2.09 3.12 1.92 1.60 2.13 1.87 3.26 -25.58%
P/EPS -147.06 -118.75 -17.27 45.16 -57.14 -113.04 231.25 -
EY -0.68 -0.84 -5.79 2.21 -1.75 -0.88 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.32 0.32 0.37 0.34 0.48 -22.05%

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