[TAFI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 124.91%
YoY- 105.26%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 6,748 30,681 24,405 16,848 7,878 36,353 28,354 -61.62%
PBT 150 227 264 137 -233 -1,595 -1,361 -
Tax -61 -167 -148 -67 -48 -72 -97 -26.61%
NP 89 60 116 70 -281 -1,667 -1,458 -
-
NP to SH 89 60 116 70 -281 -1,667 -1,458 -
-
Tax Rate 40.67% 73.57% 56.06% 48.91% - - - -
Total Cost 6,659 30,621 24,289 16,778 8,159 38,020 29,812 -63.21%
-
Net Worth 60,681 56,250 57,999 58,333 57,761 58,151 58,164 2.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,681 56,250 57,999 58,333 57,761 58,151 58,164 2.86%
NOSH 80,909 75,000 77,333 77,777 78,055 77,534 77,553 2.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.32% 0.20% 0.48% 0.42% -3.57% -4.59% -5.14% -
ROE 0.15% 0.11% 0.20% 0.12% -0.49% -2.87% -2.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.34 40.91 31.56 21.66 10.09 46.89 36.56 -62.69%
EPS 0.11 0.08 0.15 0.09 -0.36 -2.15 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.74 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 78,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.78 8.09 6.43 4.44 2.08 9.58 7.47 -61.59%
EPS 0.02 0.02 0.03 0.02 -0.07 -0.44 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1482 0.1529 0.1537 0.1522 0.1533 0.1533 2.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.355 0.285 0.23 0.24 0.205 0.24 0.34 -
P/RPS 4.26 0.70 0.73 1.11 2.03 0.51 0.93 176.07%
P/EPS 322.73 356.25 153.33 266.67 -56.94 -11.16 -18.09 -
EY 0.31 0.28 0.65 0.38 -1.76 -8.96 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.31 0.32 0.28 0.32 0.45 2.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 28/08/13 22/05/13 27/02/13 29/11/12 -
Price 0.43 0.33 0.29 0.225 0.26 0.22 0.25 -
P/RPS 5.16 0.81 0.92 1.04 2.58 0.47 0.68 286.63%
P/EPS 390.91 412.50 193.33 250.00 -72.22 -10.23 -13.30 -
EY 0.26 0.24 0.52 0.40 -1.38 -9.77 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.39 0.30 0.35 0.29 0.33 44.00%

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