[TAFI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 47.75%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,681 32,404 33,862 34,533 36,353 40,494 41,733 -18.49%
PBT 227 30 -208 -786 -1,595 -1,482 -1,839 -
Tax -167 -123 -59 -85 -72 454 557 -
NP 60 -93 -267 -871 -1,667 -1,028 -1,282 -
-
NP to SH 60 -93 -267 -871 -1,667 -1,028 -1,282 -
-
Tax Rate 73.57% 410.00% - - - - - -
Total Cost 30,621 32,497 34,129 35,404 38,020 41,522 43,015 -20.22%
-
Net Worth 59,999 57,500 58,500 57,761 58,055 56,470 59,296 0.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,999 57,500 58,500 57,761 58,055 56,470 59,296 0.78%
NOSH 79,999 76,666 78,000 78,055 77,407 75,294 79,062 0.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.20% -0.29% -0.79% -2.52% -4.59% -2.54% -3.07% -
ROE 0.10% -0.16% -0.46% -1.51% -2.87% -1.82% -2.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.35 42.27 43.41 44.24 46.96 53.78 52.78 -19.13%
EPS 0.08 -0.12 -0.34 -1.12 -2.15 -1.37 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.74 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 78,055
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.09 8.54 8.92 9.10 9.58 10.67 11.00 -18.47%
EPS 0.02 -0.02 -0.07 -0.23 -0.44 -0.27 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1515 0.1542 0.1522 0.153 0.1488 0.1563 0.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.285 0.23 0.24 0.205 0.24 0.34 0.25 -
P/RPS 0.74 0.54 0.55 0.46 0.51 0.63 0.47 35.22%
P/EPS 380.00 -189.61 -70.11 -18.37 -11.14 -24.90 -15.42 -
EY 0.26 -0.53 -1.43 -5.44 -8.97 -4.02 -6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.32 0.28 0.32 0.45 0.33 9.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.33 0.29 0.225 0.26 0.22 0.25 0.38 -
P/RPS 0.86 0.69 0.52 0.59 0.47 0.46 0.72 12.53%
P/EPS 440.00 -239.07 -65.73 -23.30 -10.22 -18.31 -23.44 -
EY 0.23 -0.42 -1.52 -4.29 -9.79 -5.46 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.30 0.35 0.29 0.33 0.51 -9.34%

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