[TAFI] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -287.17%
YoY- -145.63%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,050 9,368 9,905 7,318 12,246 18,808 17,580 -35.69%
PBT 414 716 425 -519 248 2,149 2,293 -67.95%
Tax -126 -71 98 23 17 -265 -431 -55.85%
NP 288 645 523 -496 265 1,884 1,862 -71.08%
-
NP to SH 288 645 523 -496 265 1,884 1,862 -71.08%
-
Tax Rate 30.43% 9.92% -23.06% - -6.85% 12.33% 18.80% -
Total Cost 8,762 8,723 9,382 7,814 11,981 16,924 15,718 -32.19%
-
Net Worth 58,378 59,060 58,544 57,350 58,455 58,874 58,138 0.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,167 - - - 584 - 1,178 -0.62%
Div Payout % 405.41% - - - 220.59% - 63.29% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,378 59,060 58,544 57,350 58,455 58,874 58,138 0.27%
NOSH 77,837 77,710 78,059 77,500 77,941 78,499 78,565 -0.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.18% 6.89% 5.28% -6.78% 2.16% 10.02% 10.59% -
ROE 0.49% 1.09% 0.89% -0.86% 0.45% 3.20% 3.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.63 12.05 12.69 9.44 15.71 23.96 22.38 -35.28%
EPS 0.37 0.83 0.67 -0.64 0.34 2.40 2.37 -70.90%
DPS 1.50 0.00 0.00 0.00 0.75 0.00 1.50 0.00%
NAPS 0.75 0.76 0.75 0.74 0.75 0.75 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 77,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.39 2.47 2.61 1.93 3.23 4.96 4.63 -35.57%
EPS 0.08 0.17 0.14 -0.13 0.07 0.50 0.49 -70.02%
DPS 0.31 0.00 0.00 0.00 0.15 0.00 0.31 0.00%
NAPS 0.1539 0.1557 0.1543 0.1511 0.1541 0.1552 0.1532 0.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.40 0.36 0.40 0.36 0.37 0.38 -
P/RPS 3.61 3.32 2.84 4.24 2.29 1.54 1.70 64.98%
P/EPS 113.51 48.19 53.73 -62.50 105.88 15.42 16.03 267.43%
EY 0.88 2.07 1.86 -1.60 0.94 6.49 6.24 -72.80%
DY 3.57 0.00 0.00 0.00 2.08 0.00 3.95 -6.50%
P/NAPS 0.56 0.53 0.48 0.54 0.48 0.49 0.51 6.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 21/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.40 0.40 0.37 0.35 0.45 0.43 0.40 -
P/RPS 3.44 3.32 2.92 3.71 2.86 1.79 1.79 54.39%
P/EPS 108.11 48.19 55.22 -54.69 132.35 17.92 16.88 243.71%
EY 0.92 2.07 1.81 -1.83 0.76 5.58 5.92 -70.99%
DY 3.75 0.00 0.00 0.00 1.67 0.00 3.75 0.00%
P/NAPS 0.53 0.53 0.49 0.47 0.60 0.57 0.54 -1.23%

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