[TFP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -54.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 11,342 10,288 13,608 12,202 12,214 14,504 11,602 -1.50%
PBT -2,292 -2,984 480 1,194 2,436 3,308 3,457 -
Tax 0 0 -265 -272 -402 -164 -269 -
NP -2,292 -2,984 215 922 2,034 3,144 3,188 -
-
NP to SH -2,050 -2,744 215 922 2,034 3,144 3,188 -
-
Tax Rate - - 55.21% 22.78% 16.50% 4.96% 7.78% -
Total Cost 13,634 13,272 13,393 11,280 10,180 11,360 8,414 37.99%
-
Net Worth 18,253 18,199 17,705 18,279 19,557 19,649 10,418 45.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 948 1,305 1,955 - - -
Div Payout % - - 441.18% 141.51% 96.15% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 18,253 18,199 17,705 18,279 19,557 19,649 10,418 45.38%
NOSH 140,410 139,999 126,470 130,565 130,384 130,999 69,455 59.94%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -20.21% -29.00% 1.58% 7.56% 16.65% 21.68% 27.48% -
ROE -11.23% -15.08% 1.21% 5.05% 10.40% 16.00% 30.60% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.08 7.35 10.76 9.35 9.37 11.07 16.70 -38.39%
EPS -1.46 -1.96 0.17 0.71 1.56 2.40 4.59 -
DPS 0.00 0.00 0.75 1.00 1.50 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.15 0.15 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.80 1.64 2.16 1.94 1.94 2.31 1.84 -1.45%
EPS -0.33 -0.44 0.03 0.15 0.32 0.50 0.51 -
DPS 0.00 0.00 0.15 0.21 0.31 0.00 0.00 -
NAPS 0.029 0.0289 0.0282 0.0291 0.0311 0.0312 0.0166 45.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 - -
Price 0.16 0.15 0.12 0.12 0.13 0.14 0.00 -
P/RPS 1.98 2.04 1.12 1.28 1.39 1.26 0.00 -
P/EPS -10.96 -7.65 70.59 16.98 8.33 5.83 0.00 -
EY -9.13 -13.07 1.42 5.89 12.00 17.14 0.00 -
DY 0.00 0.00 6.25 8.33 11.54 0.00 0.00 -
P/NAPS 1.23 1.15 0.86 0.86 0.87 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 26/11/08 28/08/08 29/05/08 20/02/08 -
Price 0.16 0.12 0.14 0.09 0.12 0.14 0.00 -
P/RPS 1.98 1.63 1.30 0.96 1.28 1.26 0.00 -
P/EPS -10.96 -6.12 82.35 12.74 7.69 5.83 0.00 -
EY -9.13 -16.33 1.21 7.85 13.00 17.14 0.00 -
DY 0.00 0.00 5.36 11.11 12.50 0.00 0.00 -
P/NAPS 1.23 0.92 1.00 0.64 0.80 0.93 0.00 -

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