[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.01%
YoY- -81.15%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 31,160 20,376 10,326 35,641 26,591 17,223 7,318 162.47%
PBT 1,318 1,552 495 1,037 622 -94 -519 -
Tax 107 243 109 -76 50 121 23 178.41%
NP 1,425 1,795 604 961 672 27 -496 -
-
NP to SH 1,425 1,795 604 961 672 27 -496 -
-
Tax Rate -8.12% -15.66% -22.02% 7.33% -8.04% - - -
Total Cost 29,735 18,581 9,722 34,680 25,919 17,196 7,814 143.54%
-
Net Worth 59,959 60,610 58,851 58,536 59,386 67,500 57,350 3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,170 - - - -
Div Payout % - - - 121.82% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 59,959 60,610 58,851 58,536 59,386 67,500 57,350 3.00%
NOSH 77,868 77,705 77,435 78,048 78,139 90,000 77,500 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.57% 8.81% 5.85% 2.70% 2.53% 0.16% -6.78% -
ROE 2.38% 2.96% 1.03% 1.64% 1.13% 0.04% -0.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.02 26.22 13.33 45.67 34.03 19.14 9.44 161.71%
EPS 1.83 2.31 0.78 1.23 0.86 0.03 -0.64 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.76 0.75 0.76 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 77,837
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.21 5.37 2.72 9.39 7.01 4.54 1.93 162.30%
EPS 0.38 0.47 0.16 0.25 0.18 0.01 -0.13 -
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.158 0.1597 0.1551 0.1543 0.1565 0.1779 0.1511 3.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.39 0.40 0.42 0.40 0.36 0.40 -
P/RPS 1.22 1.49 3.00 0.92 1.18 1.88 4.24 -56.38%
P/EPS 26.78 16.88 51.28 34.11 46.51 1,200.00 -62.50 -
EY 3.73 5.92 1.95 2.93 2.15 0.08 -1.60 -
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.53 0.56 0.53 0.48 0.54 11.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 21/05/09 -
Price 0.42 0.31 0.37 0.40 0.40 0.37 0.35 -
P/RPS 1.05 1.18 2.77 0.88 1.18 1.93 3.71 -56.86%
P/EPS 22.95 13.42 47.44 32.49 46.51 1,233.33 -54.69 -
EY 4.36 7.45 2.11 3.08 2.15 0.08 -1.83 -
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.55 0.40 0.49 0.53 0.53 0.49 0.47 11.03%

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