[TAFI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 164.52%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 26,105 28,917 27,943 30,681 36,353 42,044 39,781 -6.77%
PBT -5,903 -549 1,384 227 -1,595 -724 1,019 -
Tax 26 -24 -274 -167 -72 716 57 -12.25%
NP -5,877 -573 1,110 60 -1,667 -8 1,076 -
-
NP to SH -5,877 -573 1,110 60 -1,667 -8 1,076 -
-
Tax Rate - - 19.80% 73.57% - - -5.59% -
Total Cost 31,982 29,490 26,833 30,621 38,020 42,052 38,705 -3.12%
-
Net Worth 52,672 58,333 59,131 59,999 58,055 59,808 59,717 -2.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,672 58,333 59,131 59,999 58,055 59,808 59,717 -2.06%
NOSH 80,000 77,777 77,804 79,999 77,407 80,000 77,555 0.51%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -22.51% -1.98% 3.97% 0.20% -4.59% -0.02% 2.70% -
ROE -11.16% -0.98% 1.88% 0.10% -2.87% -0.01% 1.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.70 37.18 35.91 38.35 46.96 54.13 51.29 -6.75%
EPS -7.59 -0.74 1.43 0.08 -2.15 -0.01 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.75 0.76 0.75 0.75 0.77 0.77 -2.04%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.88 7.62 7.36 8.09 9.58 11.08 10.48 -6.76%
EPS -1.55 -0.15 0.29 0.02 -0.44 0.00 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1537 0.1558 0.1581 0.153 0.1576 0.1574 -2.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.37 0.39 0.415 0.285 0.24 0.24 0.32 -
P/RPS 1.10 1.05 1.16 0.74 0.51 0.44 0.62 10.01%
P/EPS -4.88 -52.94 29.09 380.00 -11.14 -2,330.19 23.06 -
EY -20.51 -1.89 3.44 0.26 -8.97 -0.04 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.55 0.38 0.32 0.31 0.42 4.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.435 0.35 0.435 0.33 0.22 0.25 0.31 -
P/RPS 1.29 0.94 1.21 0.86 0.47 0.46 0.60 13.59%
P/EPS -5.73 -47.51 30.49 440.00 -10.22 -2,427.28 22.34 -
EY -17.44 -2.10 3.28 0.23 -9.79 -0.04 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.57 0.44 0.29 0.32 0.40 8.14%

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