[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 83.14%
YoY- 73.91%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,681 24,405 16,848 7,878 36,353 28,354 19,339 35.91%
PBT 227 264 137 -233 -1,595 -1,361 -1,250 -
Tax -167 -148 -67 -48 -72 -97 -80 63.11%
NP 60 116 70 -281 -1,667 -1,458 -1,330 -
-
NP to SH 60 116 70 -281 -1,667 -1,458 -1,330 -
-
Tax Rate 73.57% 56.06% 48.91% - - - - -
Total Cost 30,621 24,289 16,778 8,159 38,020 29,812 20,669 29.86%
-
Net Worth 56,250 57,999 58,333 57,761 58,151 58,164 58,333 -2.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,250 57,999 58,333 57,761 58,151 58,164 58,333 -2.38%
NOSH 75,000 77,333 77,777 78,055 77,534 77,553 77,777 -2.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.20% 0.48% 0.42% -3.57% -4.59% -5.14% -6.88% -
ROE 0.11% 0.20% 0.12% -0.49% -2.87% -2.51% -2.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.91 31.56 21.66 10.09 46.89 36.56 24.86 39.25%
EPS 0.08 0.15 0.09 -0.36 -2.15 -1.88 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.74 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 78,055
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.09 6.43 4.44 2.08 9.58 7.47 5.10 35.90%
EPS 0.02 0.03 0.02 -0.07 -0.44 -0.38 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1529 0.1537 0.1522 0.1533 0.1533 0.1537 -2.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.285 0.23 0.24 0.205 0.24 0.34 0.25 -
P/RPS 0.70 0.73 1.11 2.03 0.51 0.93 1.01 -21.63%
P/EPS 356.25 153.33 266.67 -56.94 -11.16 -18.09 -14.62 -
EY 0.28 0.65 0.38 -1.76 -8.96 -5.53 -6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.32 0.28 0.32 0.45 0.33 9.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.33 0.29 0.225 0.26 0.22 0.25 0.38 -
P/RPS 0.81 0.92 1.04 2.58 0.47 0.68 1.53 -34.48%
P/EPS 412.50 193.33 250.00 -72.22 -10.23 -13.30 -22.22 -
EY 0.24 0.52 0.40 -1.38 -9.77 -7.52 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.30 0.35 0.29 0.33 0.51 -9.34%

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