[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -129.98%
YoY- -149.83%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 24,893 15,252 9,343 29,387 20,535 11,528 6,071 155.95%
PBT 2,288 366 1,110 -9,407 -4,145 -2,125 -818 -
Tax -53 -53 -53 -114 5 0 0 -
NP 2,235 313 1,057 -9,521 -4,140 -2,125 -818 -
-
NP to SH 2,235 313 1,057 -9,521 -4,140 -2,125 -818 -
-
Tax Rate 2.32% 14.48% 4.77% - - - - -
Total Cost 22,658 14,939 8,286 38,908 24,675 13,653 6,889 121.00%
-
Net Worth 78,079 58,791 32,533 31,758 36,406 38,730 40,279 55.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 78,079 58,791 32,533 31,758 36,406 38,730 40,279 55.40%
NOSH 123,935 123,935 80,000 80,000 80,000 80,000 80,000 33.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.98% 2.05% 11.31% -32.40% -20.16% -18.43% -13.47% -
ROE 2.86% 0.53% 3.25% -29.98% -11.37% -5.49% -2.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.09 17.90 12.06 37.94 26.51 14.88 7.84 87.15%
EPS 2.31 0.38 1.36 -12.29 -5.34 -2.74 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.69 0.42 0.41 0.47 0.50 0.52 13.63%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.56 4.02 2.46 7.75 5.41 3.04 1.60 155.94%
EPS 0.59 0.08 0.28 -2.51 -1.09 -0.56 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.1549 0.0857 0.0837 0.096 0.1021 0.1062 55.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.58 1.14 0.66 0.63 0.52 0.285 0.28 -
P/RPS 12.85 6.37 5.47 1.66 1.96 1.91 3.57 134.68%
P/EPS 143.07 310.33 48.37 -5.13 -9.73 -10.39 -26.51 -
EY 0.70 0.32 2.07 -19.51 -10.28 -9.63 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 1.65 1.57 1.54 1.11 0.57 0.54 285.82%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 22/09/21 25/05/21 23/02/21 23/11/20 17/08/20 29/06/20 -
Price 3.75 2.69 0.645 0.62 0.59 0.49 0.305 -
P/RPS 18.67 15.03 5.35 1.63 2.23 3.29 3.89 184.25%
P/EPS 207.94 732.27 47.27 -5.04 -11.04 -17.86 -28.88 -
EY 0.48 0.14 2.12 -19.83 -9.06 -5.60 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 3.90 1.54 1.51 1.26 0.98 0.59 366.12%

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