[TFP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.48%
YoY- 129.79%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,810 57,020 33,968 34,160 34,960 23,176 38,408 9.17%
PBT 994 964 -14 368 554 300 -2,284 -
Tax -772 -880 -53 -117 -178 0 -152 195.76%
NP 222 84 -67 250 376 300 -2,436 -
-
NP to SH 256 100 111 432 572 524 -2,302 -
-
Tax Rate 77.67% 91.29% - 31.79% 32.13% 0.00% - -
Total Cost 43,588 56,936 34,035 33,909 34,584 22,876 40,844 4.43%
-
Net Worth 14,222 12,500 15,262 15,495 15,729 16,011 14,036 0.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,222 12,500 15,262 15,495 15,729 16,011 14,036 0.88%
NOSH 142,222 125,000 138,750 140,869 142,999 145,555 140,365 0.88%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.51% 0.15% -0.20% 0.73% 1.08% 1.29% -6.34% -
ROE 1.80% 0.80% 0.73% 2.79% 3.64% 3.27% -16.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.80 45.62 24.48 24.25 24.45 15.92 27.36 8.22%
EPS 0.18 0.08 0.08 0.31 0.40 0.36 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.97 9.07 5.40 5.43 5.56 3.69 6.11 9.18%
EPS 0.04 0.02 0.02 0.07 0.09 0.08 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0226 0.0199 0.0243 0.0246 0.025 0.0255 0.0223 0.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.19 0.17 0.12 0.11 0.10 0.12 -
P/RPS 0.52 0.42 0.69 0.49 0.45 0.63 0.44 11.79%
P/EPS 88.89 237.50 212.50 39.13 27.50 27.78 -7.32 -
EY 1.13 0.42 0.47 2.56 3.64 3.60 -13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.90 1.55 1.09 1.00 0.91 1.20 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 -
Price 0.20 0.17 0.17 0.14 0.11 0.11 0.115 -
P/RPS 0.65 0.37 0.69 0.58 0.45 0.69 0.42 33.83%
P/EPS 111.11 212.50 212.50 45.65 27.50 30.56 -7.01 -
EY 0.90 0.47 0.47 2.19 3.64 3.27 -14.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 1.55 1.27 1.00 1.00 1.15 44.66%

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