[TAFI] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -18.03%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 29,387 25,858 23,566 24,274 27,196 27,076 27,360 4.85%
PBT -9,407 -5,420 -4,793 -4,449 -3,762 -3,462 -3,025 112.31%
Tax -114 -44 -49 -49 -49 0 0 -
NP -9,521 -5,464 -4,842 -4,498 -3,811 -3,462 -3,025 114.02%
-
NP to SH -9,521 -5,464 -4,842 -4,498 -3,811 -3,462 -3,025 114.02%
-
Tax Rate - - - - - - - -
Total Cost 38,908 31,322 28,408 28,772 31,007 30,538 30,385 17.83%
-
Net Worth 31,758 36,406 38,730 40,279 41,053 41,828 43,377 -18.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 31,758 36,406 38,730 40,279 41,053 41,828 43,377 -18.69%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -32.40% -21.13% -20.55% -18.53% -14.01% -12.79% -11.06% -
ROE -29.98% -15.01% -12.50% -11.17% -9.28% -8.28% -6.97% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.94 33.38 30.42 31.34 35.11 34.95 35.32 4.86%
EPS -12.29 -7.05 -6.25 -5.81 -4.92 -4.47 -3.91 113.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.47 0.50 0.52 0.53 0.54 0.56 -18.69%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.75 6.82 6.21 6.40 7.17 7.14 7.21 4.90%
EPS -2.51 -1.44 -1.28 -1.19 -1.00 -0.91 -0.80 113.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.096 0.1021 0.1062 0.1082 0.1102 0.1143 -18.68%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.63 0.52 0.285 0.28 0.33 0.24 0.27 -
P/RPS 1.66 1.56 0.94 0.89 0.94 0.69 0.76 67.94%
P/EPS -5.13 -7.37 -4.56 -4.82 -6.71 -5.37 -6.91 -17.93%
EY -19.51 -13.57 -21.93 -20.74 -14.91 -18.62 -14.46 21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.11 0.57 0.54 0.62 0.44 0.48 116.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 23/11/20 17/08/20 29/06/20 25/02/20 25/11/19 21/08/19 -
Price 0.62 0.59 0.49 0.305 0.29 0.28 0.24 -
P/RPS 1.63 1.77 1.61 0.97 0.83 0.80 0.68 78.63%
P/EPS -5.04 -8.36 -7.84 -5.25 -5.89 -6.26 -6.15 -12.37%
EY -19.83 -11.96 -12.76 -19.04 -16.97 -15.96 -16.27 14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.26 0.98 0.59 0.55 0.52 0.43 130.15%

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