[TAFI] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -74.25%
YoY- -149.83%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 33,745 33,111 32,659 29,387 25,858 23,566 24,274 24.53%
PBT -2,974 -6,916 -7,479 -9,407 -5,420 -4,793 -4,449 -23.52%
Tax -172 -167 -167 -114 -44 -49 -49 130.79%
NP -3,146 -7,083 -7,646 -9,521 -5,464 -4,842 -4,498 -21.18%
-
NP to SH -3,146 -7,083 -7,646 -9,521 -5,464 -4,842 -4,498 -21.18%
-
Tax Rate - - - - - - - -
Total Cost 36,891 40,194 40,305 38,908 31,322 28,408 28,772 18.00%
-
Net Worth 78,079 58,791 32,533 31,758 36,406 38,730 40,279 55.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 78,079 58,791 32,533 31,758 36,406 38,730 40,279 55.40%
NOSH 123,935 123,935 80,000 80,000 80,000 80,000 80,000 33.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -9.32% -21.39% -23.41% -32.40% -21.13% -20.55% -18.53% -
ROE -4.03% -12.05% -23.50% -29.98% -15.01% -12.50% -11.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.23 38.86 42.16 37.94 33.38 30.42 31.34 -8.93%
EPS -2.54 -8.31 -9.87 -12.29 -7.05 -6.25 -5.81 -42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.69 0.42 0.41 0.47 0.50 0.52 13.63%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.89 8.73 8.61 7.75 6.82 6.21 6.40 24.46%
EPS -0.83 -1.87 -2.02 -2.51 -1.44 -1.28 -1.19 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.1549 0.0857 0.0837 0.096 0.1021 0.1062 55.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.58 1.14 0.66 0.63 0.52 0.285 0.28 -
P/RPS 9.48 2.93 1.57 1.66 1.56 0.94 0.89 383.41%
P/EPS -101.64 -13.71 -6.69 -5.13 -7.37 -4.56 -4.82 661.85%
EY -0.98 -7.29 -14.96 -19.51 -13.57 -21.93 -20.74 -86.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 1.65 1.57 1.54 1.11 0.57 0.54 285.82%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 22/09/21 25/05/21 23/02/21 23/11/20 17/08/20 29/06/20 -
Price 3.75 2.33 0.645 0.62 0.59 0.49 0.305 -
P/RPS 13.77 6.00 1.53 1.63 1.77 1.61 0.97 485.33%
P/EPS -147.73 -28.03 -6.53 -5.04 -8.36 -7.84 -5.25 823.26%
EY -0.68 -3.57 -15.30 -19.83 -11.96 -12.76 -19.04 -89.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 3.38 1.54 1.51 1.26 0.98 0.59 366.12%

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