[TAFI] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -62.16%
YoY- -20737.5%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,404 33,862 34,533 36,353 40,494 41,733 42,945 -17.10%
PBT 30 -208 -786 -1,595 -1,482 -1,839 -1,846 -
Tax -123 -59 -85 -72 454 557 637 -
NP -93 -267 -871 -1,667 -1,028 -1,282 -1,209 -81.88%
-
NP to SH -93 -267 -871 -1,667 -1,028 -1,282 -1,209 -81.88%
-
Tax Rate 410.00% - - - - - - -
Total Cost 32,497 34,129 35,404 38,020 41,522 43,015 44,154 -18.46%
-
Net Worth 57,500 58,500 57,761 58,055 56,470 59,296 58,111 -0.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 57,500 58,500 57,761 58,055 56,470 59,296 58,111 -0.70%
NOSH 76,666 78,000 78,055 77,407 75,294 79,062 77,482 -0.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.29% -0.79% -2.52% -4.59% -2.54% -3.07% -2.82% -
ROE -0.16% -0.46% -1.51% -2.87% -1.82% -2.16% -2.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.27 43.41 44.24 46.96 53.78 52.78 55.43 -16.51%
EPS -0.12 -0.34 -1.12 -2.15 -1.37 -1.62 -1.56 -81.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 77,407
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.54 8.92 9.10 9.58 10.67 11.00 11.32 -17.11%
EPS -0.02 -0.07 -0.23 -0.44 -0.27 -0.34 -0.32 -84.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1542 0.1522 0.153 0.1488 0.1563 0.1532 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.23 0.24 0.205 0.24 0.34 0.25 0.25 -
P/RPS 0.54 0.55 0.46 0.51 0.63 0.47 0.45 12.91%
P/EPS -189.61 -70.11 -18.37 -11.14 -24.90 -15.42 -16.02 418.57%
EY -0.53 -1.43 -5.44 -8.97 -4.02 -6.49 -6.24 -80.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.32 0.45 0.33 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 24/05/12 -
Price 0.29 0.225 0.26 0.22 0.25 0.38 0.24 -
P/RPS 0.69 0.52 0.59 0.47 0.46 0.72 0.43 37.02%
P/EPS -239.07 -65.73 -23.30 -10.22 -18.31 -23.44 -15.38 521.80%
EY -0.42 -1.52 -4.29 -9.79 -5.46 -4.27 -6.50 -83.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.29 0.33 0.51 0.32 14.08%

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