[TAFI] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.45%
YoY- -391.76%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 26,105 26,819 26,873 28,267 28,917 28,560 29,658 -8.11%
PBT -5,903 -3,500 -2,412 -1,083 -549 -1,386 738 -
Tax 26 14 9 -14 -24 -175 -200 -
NP -5,877 -3,486 -2,403 -1,097 -573 -1,561 538 -
-
NP to SH -5,877 -3,486 -2,403 -1,097 -573 -1,561 538 -
-
Tax Rate - - - - - - 27.10% -
Total Cost 31,982 30,305 29,276 29,364 29,490 30,121 29,120 6.41%
-
Net Worth 52,672 54,221 55,840 57,288 58,333 58,750 56,250 -4.26%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 52,672 54,221 55,840 57,288 58,333 58,750 56,250 -4.26%
NOSH 80,000 80,000 77,555 77,417 77,777 78,333 75,000 4.37%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -22.51% -13.00% -8.94% -3.88% -1.98% -5.47% 1.81% -
ROE -11.16% -6.43% -4.30% -1.91% -0.98% -2.66% 0.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.70 34.62 34.65 36.51 37.18 36.46 39.54 -10.06%
EPS -7.59 -4.50 -3.10 -1.42 -0.74 -1.99 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.72 0.74 0.75 0.75 0.75 -6.29%
Adjusted Per Share Value based on latest NOSH - 77,417
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.88 7.07 7.08 7.45 7.62 7.53 7.82 -8.14%
EPS -1.55 -0.92 -0.63 -0.29 -0.15 -0.41 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1429 0.1472 0.151 0.1537 0.1548 0.1482 -4.25%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.37 0.33 0.31 0.325 0.39 0.40 0.41 -
P/RPS 1.10 0.95 0.89 0.89 1.05 1.10 1.04 3.79%
P/EPS -4.88 -7.33 -10.01 -22.94 -52.94 -20.07 57.16 -
EY -20.51 -13.64 -9.99 -4.36 -1.89 -4.98 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.43 0.44 0.52 0.53 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 29/08/16 27/05/16 26/02/16 27/11/15 27/08/15 -
Price 0.435 0.36 0.325 0.32 0.35 0.40 0.325 -
P/RPS 1.29 1.04 0.94 0.88 0.94 1.10 0.82 35.07%
P/EPS -5.73 -8.00 -10.49 -22.58 -47.51 -20.07 45.31 -
EY -17.44 -12.50 -9.53 -4.43 -2.10 -4.98 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.45 0.43 0.47 0.53 0.43 30.20%

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