[TAFI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.17%
YoY- 90.95%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,876 29,551 30,681 32,404 33,862 34,533 36,353 -18.28%
PBT 39 610 227 30 -208 -786 -1,595 -
Tax -212 -180 -167 -123 -59 -85 -72 105.83%
NP -173 430 60 -93 -267 -871 -1,667 -78.00%
-
NP to SH -173 430 60 -93 -267 -871 -1,667 -78.00%
-
Tax Rate 543.59% 29.51% 73.57% 410.00% - - - -
Total Cost 27,049 29,121 30,621 32,497 34,129 35,404 38,020 -20.35%
-
Net Worth 57,272 60,681 59,999 57,500 58,500 57,761 58,055 -0.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 57,272 60,681 59,999 57,500 58,500 57,761 58,055 -0.90%
NOSH 76,363 80,909 79,999 76,666 78,000 78,055 77,407 -0.90%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.64% 1.46% 0.20% -0.29% -0.79% -2.52% -4.59% -
ROE -0.30% 0.71% 0.10% -0.16% -0.46% -1.51% -2.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.19 36.52 38.35 42.27 43.41 44.24 46.96 -17.54%
EPS -0.23 0.53 0.08 -0.12 -0.34 -1.12 -2.15 -77.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.74 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 76,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.08 7.79 8.09 8.54 8.92 9.10 9.58 -18.30%
EPS -0.05 0.11 0.02 -0.02 -0.07 -0.23 -0.44 -76.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1599 0.1581 0.1515 0.1542 0.1522 0.153 -0.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.355 0.285 0.23 0.24 0.205 0.24 -
P/RPS 1.14 0.97 0.74 0.54 0.55 0.46 0.51 71.21%
P/EPS -176.56 66.80 380.00 -189.61 -70.11 -18.37 -11.14 534.16%
EY -0.57 1.50 0.26 -0.53 -1.43 -5.44 -8.97 -84.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.38 0.31 0.32 0.28 0.32 40.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 21/11/13 28/08/13 22/05/13 27/02/13 -
Price 0.535 0.43 0.33 0.29 0.225 0.26 0.22 -
P/RPS 1.52 1.18 0.86 0.69 0.52 0.59 0.47 119.16%
P/EPS -236.15 80.91 440.00 -239.07 -65.73 -23.30 -10.22 715.93%
EY -0.42 1.24 0.23 -0.42 -1.52 -4.29 -9.79 -87.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.44 0.39 0.30 0.35 0.29 81.95%

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