[TFP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 347.15%
YoY- 1248.44%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 50,628 98,846 79,642 74,104 38,804 62,404 52,334 -2.18%
PBT 1,912 4,155 3,290 4,024 988 2,698 677 99.92%
Tax -892 -479 -612 -600 -280 -832 -508 45.59%
NP 1,020 3,676 2,678 3,424 708 1,866 169 231.85%
-
NP to SH 596 3,685 2,717 3,452 772 1,869 198 108.61%
-
Tax Rate 46.65% 11.53% 18.60% 14.91% 28.34% 30.84% 75.04% -
Total Cost 49,608 95,170 76,964 70,680 38,096 60,538 52,165 -3.29%
-
Net Worth 31,928 30,204 28,249 28,097 25,089 20,378 17,879 47.24%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 31,928 30,204 28,249 28,097 25,089 20,378 17,879 47.24%
NOSH 212,857 201,366 201,782 200,697 192,999 156,756 148,999 26.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.01% 3.72% 3.36% 4.62% 1.82% 2.99% 0.32% -
ROE 1.87% 12.20% 9.62% 12.29% 3.08% 9.17% 1.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.78 49.09 39.47 36.92 20.11 39.81 35.12 -22.90%
EPS 0.28 1.83 1.35 1.72 0.40 1.20 0.13 66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 201,710
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.18 15.97 12.87 11.97 6.27 10.08 8.46 -2.22%
EPS 0.10 0.60 0.44 0.56 0.12 0.30 0.03 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0488 0.0456 0.0454 0.0405 0.0329 0.0289 47.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.425 0.31 0.23 0.265 0.25 0.22 -
P/RPS 1.11 0.87 0.79 0.62 1.32 0.63 0.63 45.92%
P/EPS 94.64 23.22 23.02 13.37 66.25 20.97 165.00 -30.98%
EY 1.06 4.31 4.34 7.48 1.51 4.77 0.61 44.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.83 2.21 1.64 2.04 1.92 1.83 -2.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.195 0.29 0.325 0.33 0.30 0.25 0.25 -
P/RPS 0.82 0.59 0.82 0.89 1.49 0.63 0.71 10.08%
P/EPS 69.64 15.85 24.13 19.19 75.00 20.97 187.50 -48.36%
EY 1.44 6.31 4.14 5.21 1.33 4.77 0.53 94.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.93 2.32 2.36 2.31 1.92 2.08 -26.92%

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