[TAFI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.71%
YoY- 107.96%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,211 21,308 20,691 24,405 28,354 29,904 31,160 -7.73%
PBT -3,831 -880 1,890 264 -1,361 -603 1,318 -
Tax -5 -43 -142 -148 -97 165 107 -
NP -3,836 -923 1,748 116 -1,458 -438 1,425 -
-
NP to SH -3,836 -923 1,748 116 -1,458 -438 1,425 -
-
Tax Rate - - 7.51% 56.06% - - -8.12% -
Total Cost 23,047 22,231 18,943 24,289 29,812 30,342 29,735 -4.15%
-
Net Worth 54,221 58,172 59,555 57,999 58,164 59,442 59,959 -1.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 54,221 58,172 59,555 57,999 58,164 59,442 59,959 -1.66%
NOSH 80,000 77,563 77,345 77,333 77,553 78,214 77,868 0.45%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -19.97% -4.33% 8.45% 0.48% -5.14% -1.46% 4.57% -
ROE -7.07% -1.59% 2.94% 0.20% -2.51% -0.74% 2.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.80 27.47 26.75 31.56 36.56 38.23 40.02 -7.65%
EPS -4.95 -1.19 2.26 0.15 -1.88 -0.56 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.77 0.75 0.75 0.76 0.77 -1.57%
Adjusted Per Share Value based on latest NOSH - 76,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.06 5.62 5.45 6.43 7.47 7.88 8.21 -7.74%
EPS -1.01 -0.24 0.46 0.03 -0.38 -0.12 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1533 0.157 0.1529 0.1533 0.1567 0.158 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.40 0.63 0.23 0.34 0.245 0.49 -
P/RPS 1.33 1.46 2.36 0.73 0.93 0.64 1.22 1.44%
P/EPS -6.66 -33.61 27.88 153.33 -18.09 -43.75 26.78 -
EY -15.01 -2.98 3.59 0.65 -5.53 -2.29 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.82 0.31 0.45 0.32 0.64 -5.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 27/11/14 21/11/13 29/11/12 21/11/11 25/11/10 -
Price 0.36 0.40 0.535 0.29 0.25 0.28 0.42 -
P/RPS 1.45 1.46 2.00 0.92 0.68 0.73 1.05 5.52%
P/EPS -7.27 -33.61 23.67 193.33 -13.30 -50.00 22.95 -
EY -13.76 -2.98 4.22 0.52 -7.52 -2.00 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.69 0.39 0.33 0.37 0.55 -1.24%

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