[TAFI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.95%
YoY- -350.92%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,695 16,545 12,715 14,758 13,043 16,848 19,339 -9.39%
PBT -2,682 -1,483 -2,560 -697 -51 137 -1,250 13.56%
Tax 0 0 -5 -38 -112 -67 -80 -
NP -2,682 -1,483 -2,565 -735 -163 70 -1,330 12.39%
-
NP to SH -2,682 -1,483 -2,565 -735 -163 70 -1,330 12.39%
-
Tax Rate - - - - - 48.91% - -
Total Cost 13,377 18,028 15,280 15,493 13,206 16,778 20,669 -6.99%
-
Net Worth 46,476 50,348 55,794 58,026 58,214 58,333 58,333 -3.71%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 46,476 50,348 55,794 58,026 58,214 58,333 58,333 -3.71%
NOSH 80,000 80,000 77,492 77,368 77,619 77,777 77,777 0.47%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -25.08% -8.96% -20.17% -4.98% -1.25% 0.42% -6.88% -
ROE -5.77% -2.95% -4.60% -1.27% -0.28% 0.12% -2.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.81 21.36 16.41 19.07 16.80 21.66 24.86 -9.32%
EPS -3.46 -1.91 -3.31 -0.95 -0.21 0.09 -1.71 12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.65 0.72 0.75 0.75 0.75 0.75 -3.64%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.82 4.36 3.35 3.89 3.44 4.44 5.10 -9.39%
EPS -0.71 -0.39 -0.68 -0.19 -0.04 0.02 -0.35 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1327 0.147 0.1529 0.1534 0.1537 0.1537 -3.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.34 0.42 0.31 0.41 0.40 0.24 0.25 -
P/RPS 2.46 1.97 1.89 2.15 2.38 1.11 1.01 15.98%
P/EPS -9.82 -21.94 -9.37 -43.16 -190.48 266.67 -14.62 -6.41%
EY -10.18 -4.56 -10.68 -2.32 -0.53 0.38 -6.84 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.43 0.55 0.53 0.32 0.33 9.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 23/08/17 29/08/16 27/08/15 21/08/14 28/08/13 29/08/12 -
Price 0.29 0.39 0.325 0.325 0.535 0.225 0.38 -
P/RPS 2.10 1.83 1.98 1.70 3.18 1.04 1.53 5.41%
P/EPS -8.38 -20.37 -9.82 -34.21 -254.76 250.00 -22.22 -14.99%
EY -11.94 -4.91 -10.18 -2.92 -0.39 0.40 -4.50 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.45 0.43 0.71 0.30 0.51 -1.00%

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