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

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 258.93%
YoY- 131.67%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,252 7,648 6,295 6,748 6,276 7,557 8,970 -13.18%
PBT -506 1,941 -201 150 -37 127 370 -
Tax -132 -30 -51 -61 -19 -81 -19 262.81%
NP -638 1,911 -252 89 -56 46 351 -
-
NP to SH -638 1,911 -252 89 -56 46 351 -
-
Tax Rate - 1.55% - 40.67% - 63.78% 5.14% -
Total Cost 7,890 5,737 6,547 6,659 6,332 7,511 8,619 -5.70%
-
Net Worth 59,131 59,573 57,272 60,681 59,999 57,500 58,500 0.71%
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 59,131 59,573 57,272 60,681 59,999 57,500 58,500 0.71%
NOSH 77,804 77,368 76,363 80,909 79,999 76,666 78,000 -0.16%
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 -8.80% 24.99% -4.00% 1.32% -0.89% 0.61% 3.91% -
ROE -1.08% 3.21% -0.44% 0.15% -0.09% 0.08% 0.60% -
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 9.32 9.89 8.24 8.34 7.85 9.86 11.50 -13.04%
EPS -0.82 2.47 -0.33 0.11 -0.07 0.06 0.45 -
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 1.91 2.02 1.66 1.78 1.65 1.99 2.36 -13.12%
EPS -0.17 0.50 -0.07 0.02 -0.01 0.01 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1558 0.157 0.1509 0.1599 0.1581 0.1515 0.1542 0.68%
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 4.45 6.37 4.85 4.26 3.63 2.33 2.09 65.27%
P/EPS -50.61 25.51 -121.21 322.73 -407.14 383.33 53.33 -
EY -1.98 3.92 -0.83 0.31 -0.25 0.26 1.88 -
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 4.67 5.41 6.49 5.16 4.21 2.94 1.96 78.10%
P/EPS -53.05 21.66 -162.12 390.91 -471.43 483.33 50.00 -
EY -1.89 4.62 -0.62 0.26 -0.21 0.21 2.00 -
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