[TAFI] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 164.52%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,967 26,876 29,551 30,681 32,404 33,862 34,533 -15.18%
PBT 1,853 39 610 227 30 -208 -786 -
Tax -161 -212 -180 -167 -123 -59 -85 53.02%
NP 1,692 -173 430 60 -93 -267 -871 -
-
NP to SH 1,692 -173 430 60 -93 -267 -871 -
-
Tax Rate 8.69% 543.59% 29.51% 73.57% 410.00% - - -
Total Cost 25,275 27,049 29,121 30,621 32,497 34,129 35,404 -20.10%
-
Net Worth 59,573 57,272 60,681 59,999 57,500 58,500 57,761 2.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 59,573 57,272 60,681 59,999 57,500 58,500 57,761 2.07%
NOSH 77,368 76,363 80,909 79,999 76,666 78,000 78,055 -0.58%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.27% -0.64% 1.46% 0.20% -0.29% -0.79% -2.52% -
ROE 2.84% -0.30% 0.71% 0.10% -0.16% -0.46% -1.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.86 35.19 36.52 38.35 42.27 43.41 44.24 -14.67%
EPS 2.19 -0.23 0.53 0.08 -0.12 -0.34 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.75 0.75 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.11 7.08 7.79 8.09 8.54 8.92 9.10 -15.15%
EPS 0.45 -0.05 0.11 0.02 -0.02 -0.07 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1509 0.1599 0.1581 0.1515 0.1542 0.1522 2.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.40 0.355 0.285 0.23 0.24 0.205 -
P/RPS 1.81 1.14 0.97 0.74 0.54 0.55 0.46 149.03%
P/EPS 28.81 -176.56 66.80 380.00 -189.61 -70.11 -18.37 -
EY 3.47 -0.57 1.50 0.26 -0.53 -1.43 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.47 0.38 0.31 0.32 0.28 104.55%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 22/05/14 27/02/14 21/11/13 28/08/13 22/05/13 -
Price 0.535 0.535 0.43 0.33 0.29 0.225 0.26 -
P/RPS 1.53 1.52 1.18 0.86 0.69 0.52 0.59 88.64%
P/EPS 24.46 -236.15 80.91 440.00 -239.07 -65.73 -23.30 -
EY 4.09 -0.42 1.24 0.23 -0.42 -1.52 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.57 0.44 0.39 0.30 0.35 57.15%

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