[TFP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 156.0%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 38,804 62,404 52,334 43,810 57,020 33,968 34,160 8.86%
PBT 988 2,698 677 994 964 -14 368 93.05%
Tax -280 -832 -508 -772 -880 -53 -117 78.82%
NP 708 1,866 169 222 84 -67 250 100.04%
-
NP to SH 772 1,869 198 256 100 111 432 47.20%
-
Tax Rate 28.34% 30.84% 75.04% 77.67% 91.29% - 31.79% -
Total Cost 38,096 60,538 52,165 43,588 56,936 34,035 33,909 8.06%
-
Net Worth 25,089 20,378 17,879 14,222 12,500 15,262 15,495 37.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 25,089 20,378 17,879 14,222 12,500 15,262 15,495 37.84%
NOSH 192,999 156,756 148,999 142,222 125,000 138,750 140,869 23.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.82% 2.99% 0.32% 0.51% 0.15% -0.20% 0.73% -
ROE 3.08% 9.17% 1.11% 1.80% 0.80% 0.73% 2.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.11 39.81 35.12 30.80 45.62 24.48 24.25 -11.72%
EPS 0.40 1.20 0.13 0.18 0.08 0.08 0.31 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.10 0.10 0.11 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 147,142
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.17 9.92 8.32 6.97 9.07 5.40 5.43 8.88%
EPS 0.12 0.30 0.03 0.04 0.02 0.02 0.07 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0324 0.0284 0.0226 0.0199 0.0243 0.0246 38.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.265 0.25 0.22 0.16 0.19 0.17 0.12 -
P/RPS 1.32 0.63 0.63 0.52 0.42 0.69 0.49 93.48%
P/EPS 66.25 20.97 165.00 88.89 237.50 212.50 39.13 42.00%
EY 1.51 4.77 0.61 1.13 0.42 0.47 2.56 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.92 1.83 1.60 1.90 1.55 1.09 51.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 -
Price 0.30 0.25 0.25 0.20 0.17 0.17 0.14 -
P/RPS 1.49 0.63 0.71 0.65 0.37 0.69 0.58 87.46%
P/EPS 75.00 20.97 187.50 111.11 212.50 212.50 45.65 39.19%
EY 1.33 4.77 0.53 0.90 0.47 0.47 2.19 -28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.92 2.08 2.00 1.70 1.55 1.27 48.95%

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