[TFP] QoQ Annualized Quarter Result on 30-Jun-2021

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- -43.24%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 9,708 7,178 7,481 8,698 12,440 19,336 21,517 -41.20%
PBT -9,006 7,386 -5,893 -5,742 -4,040 -3,625 -3,725 80.23%
Tax -12 -14,786 0 0 0 -48 0 -
NP -9,018 -7,399 -5,893 -5,742 -4,040 -3,673 -3,725 80.39%
-
NP to SH -8,888 -7,285 -5,786 -5,592 -3,904 -3,624 -3,680 80.10%
-
Tax Rate - 200.19% - - - - - -
Total Cost 18,726 14,577 13,374 14,440 16,480 23,009 25,242 -18.06%
-
Net Worth 14,306 16,555 17,865 21,084 14,951 15,850 7,724 50.87%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 14,306 16,555 17,865 21,084 14,951 15,850 7,724 50.87%
NOSH 585,179 584,579 573,601 509,785 483,293 459,393 457,371 17.87%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -92.89% -103.09% -78.77% -66.02% -32.48% -19.00% -17.31% -
ROE -62.13% -44.00% -32.39% -26.52% -26.11% -22.86% -47.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.82 1.33 1.44 1.71 2.70 4.25 10.28 -68.50%
EPS -1.66 -1.35 -1.12 -1.10 -0.84 -0.80 -1.76 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0307 0.0344 0.0414 0.0325 0.0348 0.0369 -19.21%
Adjusted Per Share Value based on latest NOSH - 509,785
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.54 1.14 1.19 1.38 1.98 3.07 3.42 -41.28%
EPS -1.41 -1.16 -0.92 -0.89 -0.62 -0.58 -0.59 78.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0263 0.0284 0.0335 0.0238 0.0252 0.0123 50.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.11 0.105 0.115 0.14 0.175 0.23 0.125 -
P/RPS 6.05 7.89 7.98 8.20 6.47 5.42 1.22 191.08%
P/EPS -6.61 -7.77 -10.32 -12.75 -20.62 -28.91 -7.11 -4.74%
EY -15.14 -12.87 -9.69 -7.84 -4.85 -3.46 -14.06 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 3.42 3.34 3.38 5.38 6.61 3.39 13.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 25/11/21 27/09/21 31/05/21 31/03/21 30/11/20 -
Price 0.095 0.10 0.115 0.115 0.165 0.175 0.13 -
P/RPS 5.22 7.51 7.98 6.73 6.10 4.12 1.26 158.17%
P/EPS -5.71 -7.40 -10.32 -10.47 -19.44 -21.99 -7.40 -15.88%
EY -17.53 -13.51 -9.69 -9.55 -5.14 -4.55 -13.52 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.26 3.34 2.78 5.08 5.03 3.52 0.37%

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