Results Snapshot
YoYQoQ
Figures in Million
Consolidate Quarterly Results
Mar'12
Dec'11
Sep'11
Jun'11
Mar'11
Dec'10
Sep'10
Net Sales
50.51
52.29
48.08
42.85
41.70
44.90
45.13
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
50.51
52.29
48.08
42.85
41.70
44.90
45.13
Raw Material Cost
27.99
30.91
28.13
26.80
23.28
25.19
25.03
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Selling and Distribution Expenses
13.79
12.42
12.82
11.67
11.68
12.57
12.26
Other Expenses
0.24
0.23
0.19
0.18
0.14
0.19
0.12
Total Expenditure (Excl Depreciation)
44.16
45.64
42.85
40.28
36.34
39.67
38.54
Operating Profit (PBDIT) excl Other Income
6.3
6.6000000000000005
5.2
2.6
5.4
5.2
6.6000000000000005
Other Income
-0.53
0.59
0.57
-0.43
-1.11
0.25
-1.94
Operating Profit (PBDIT)
6.34
6.65
5.23
2.57
5.35
5.23
6.59
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
22.51
21.38
19.95
16.05
18.42
19.71
20.10
Depreciation
5.57
6.99
6.74
6.47
5.99
19.75
6.45
Profit Before Tax
5.81
6.24
5.80
2.14
4.24
5.48
4.64
Tax
2.06
1.71
1.48
0.35
1.15
1.36
1.47
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
3.75
4.53
4.33
1.78
3.09
4.12
3.17
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
3.75
4.53
4.33
1.78
3.09
4.12
3.17
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
3.75
4.53
4.33
1.78
3.09
4.12
3.17
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Reserves
177.84
169.68
169.11
169.55
165.17
150.66
147.36
Earnings per share (EPS)
0.08
0.09
0.09
0.04
0.06
0.08
0.06
Diluted Earnings per share
0.08
0.09
0.09
0.04
0.06
0.08
0.06
Operating Profit Margin (Excl OI)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Gross Profit Margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
PAT Margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Quarterly Analysis Highlights - YoY
Net Sales
YoY Growth in quarter ended Mar 2012 is 21.10% vs 90.41% in Mar 2011
Consolidate Net Profit
YoY Growth in quarter ended Mar 2012 is 22.58% vs 72.22% in Mar 2011
Operating Profit (PBDIT) excl Other Income
YoY Growth in quarter ended Mar 2012 is 6.15% vs 306.25% in Mar 2011
Interest
No Interest in the last few periods
Operating Profit Margin (Excl OI)
YoY Growth in quarter ended Mar 2012 has improved from Mar 2011
Compare Quarterly Results Of Guardforce AI Co., Ltd. With
Figures in Million
Consolidate Quarterly Results
Change(USD)
Change(%)
Net Sales
50.51
136.82
-86.31
-63.08%
Other Operating Income
0.00
0.00
0.00
Total Operating income
50.51
136.82
-86.31
-63.08%
Raw Material Cost
27.99
129.64
-101.65
-78.41%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
0
0.03
-0.03
-100.00%
Selling and Distribution Expenses
13.79
6.32
7.47
118.20%
Other Expenses
0.24
0.13
0.11
84.62%
Total Expenditure (Excl Depreciation)
44.16
137.25
-93.09
-67.83%
Operating Profit (PBDIT) excl Other Income
6.34
-0.42
6.76
1,609.52%
Other Income
-0.53
-0.58
0.05
8.62%
Operating Profit (PBDIT)
6.34
-0.93
7.27
781.72%
Interest
0.00
0.03
-0.03
-100.00%
Exceptional Items
0
-0.43
0.43
100.00%
Gross Profit (PBDT)
22.51
7.18
15.33
213.51%
Depreciation
5.57
0.07
5.50
7,857.14%
Profit Before Tax
5.81
-1.46
7.27
497.95%
Tax
2.06
-0.01
2.07
20,700.00%
Provisions and contingencies
0
0
0.00
Profit After Tax
3.75
-1.45
5.20
358.62%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
3.75
-1.45
5.20
358.62%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
3.75
-1.45
5.20
358.62%
Equity Capital
0
0
0.00
Face Value
0.01
0.00
0.00
Reserves
177.84
48.74
129.10
264.87%
Earnings per share (EPS)
0.08
-0.02
0.10
500.00%
Diluted Earnings per share
0.08
-0.02
0.10
500.00%
Operating Profit Margin (Excl OI)
0%
-0.31%
0.00
0.31%
Gross Profit Margin
0%
-1.02%
0.00
1.02%
PAT Margin
0%
-1.06%
0.00
1.06%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Quarterly - Net Sales
Net Sales 5.05 Million
in Mar 2012Figures in Million
QoQ Growth in quarter ended Mar 2012 is -3.44% vs 8.73% in Dec 2011
YoY Growth in quarter ended Mar 2012 is 21.10% vs 90.41% in Mar 2011
Quarterly - Consolidate Net Profit
Consolidate Net Profit 0.38 Million
in Mar 2012Figures in Million
QoQ Growth in quarter ended Mar 2012 is -15.56% vs 4.65% in Dec 2011
YoY Growth in quarter ended Mar 2012 is 22.58% vs 72.22% in Mar 2011
Quarterly - Operating Profit (PBDIT)
Operating Profit (PBDIT) 0.69 Million
in Mar 2012Figures in Million
QoQ Growth in quarter ended Mar 2012 is 13.11% vs 29.79% in Dec 2011
YoY Growth in quarter ended Mar 2012 is 6.15% vs 306.25% in Mar 2011
Quarterly - Interest
No Interest in the last few periods
Quarterly - Operating Profit Margin (Excl OI)
No Operating Profit Margin (Excl OI) in the last few periods






