[TAFI] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -47.08%
YoY- 112.05%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 32,540 37,805 39,872 41,546 35,454 66,413 54,273 -8.16%
PBT 352 -1,814 -804 1,757 829 7,757 7,586 -40.02%
Tax -197 -129 220 142 66 -1,313 -861 -21.77%
NP 154 -1,944 -584 1,900 896 6,444 6,725 -46.68%
-
NP to SH 154 -1,944 -584 1,900 896 6,444 6,725 -46.68%
-
Tax Rate 55.97% - - -8.08% -7.96% 16.93% 11.35% -
Total Cost 32,385 39,749 40,456 39,646 34,558 59,969 47,548 -6.19%
-
Net Worth 57,999 58,164 59,442 59,959 59,386 58,939 54,380 1.07%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 1,571 1,576 -
Div Payout % - - - - - 24.39% 23.44% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 57,999 58,164 59,442 59,959 59,386 58,939 54,380 1.07%
NOSH 77,332 77,553 78,214 77,868 78,139 78,585 78,812 -0.31%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.48% -5.14% -1.46% 4.57% 2.53% 9.70% 12.39% -
ROE 0.27% -3.34% -0.98% 3.17% 1.51% 10.93% 12.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.08 48.75 50.98 53.35 45.37 84.51 68.86 -7.87%
EPS 0.20 -2.51 -0.75 2.44 1.15 8.20 8.53 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.75 0.75 0.76 0.77 0.76 0.75 0.69 1.39%
Adjusted Per Share Value based on latest NOSH - 77,083
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.58 9.96 10.51 10.95 9.34 17.50 14.30 -8.15%
EPS 0.04 -0.51 -0.15 0.50 0.24 1.70 1.77 -46.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.42 -
NAPS 0.1529 0.1533 0.1567 0.158 0.1565 0.1553 0.1433 1.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.23 0.34 0.245 0.49 0.40 0.37 0.46 -
P/RPS 0.55 0.70 0.48 0.92 0.88 0.44 0.67 -3.23%
P/EPS 115.00 -13.56 -32.81 20.08 34.88 4.51 5.39 66.46%
EY 0.87 -7.37 -3.05 4.98 2.87 22.16 18.55 -39.91%
DY 0.00 0.00 0.00 0.00 0.00 5.41 4.35 -
P/NAPS 0.31 0.45 0.32 0.64 0.53 0.49 0.67 -12.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 29/11/12 21/11/11 25/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.29 0.25 0.28 0.42 0.40 0.43 0.43 -
P/RPS 0.69 0.51 0.55 0.79 0.88 0.51 0.62 1.79%
P/EPS 145.00 -9.97 -37.50 17.21 34.88 5.24 5.04 74.95%
EY 0.69 -10.03 -2.67 5.81 2.87 19.07 19.84 -42.83%
DY 0.00 0.00 0.00 0.00 0.00 4.65 4.65 -
P/NAPS 0.39 0.33 0.37 0.55 0.53 0.57 0.62 -7.42%

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