[TFP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.28%
YoY- 1267.79%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,520 50,628 98,846 79,642 74,104 38,804 62,404 26.32%
PBT 1,358 1,912 4,155 3,290 4,024 988 2,698 -36.80%
Tax -796 -892 -479 -612 -600 -280 -832 -2.91%
NP 562 1,020 3,676 2,678 3,424 708 1,866 -55.16%
-
NP to SH 426 596 3,685 2,717 3,452 772 1,869 -62.78%
-
Tax Rate 58.62% 46.65% 11.53% 18.60% 14.91% 28.34% 30.84% -
Total Cost 87,958 49,608 95,170 76,964 70,680 38,096 60,538 28.36%
-
Net Worth 31,950 31,928 30,204 28,249 28,097 25,089 20,378 35.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,950 31,928 30,204 28,249 28,097 25,089 20,378 35.07%
NOSH 212,999 212,857 201,366 201,782 200,697 192,999 156,756 22.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.63% 2.01% 3.72% 3.36% 4.62% 1.82% 2.99% -
ROE 1.33% 1.87% 12.20% 9.62% 12.29% 3.08% 9.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.56 23.78 49.09 39.47 36.92 20.11 39.81 2.91%
EPS 0.20 0.28 1.83 1.35 1.72 0.40 1.20 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.13 10.03%
Adjusted Per Share Value based on latest NOSH - 207,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.08 8.05 15.72 12.66 11.78 6.17 9.92 26.37%
EPS 0.07 0.09 0.59 0.43 0.55 0.12 0.30 -62.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0508 0.048 0.0449 0.0447 0.0399 0.0324 35.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.265 0.425 0.31 0.23 0.265 0.25 -
P/RPS 0.54 1.11 0.87 0.79 0.62 1.32 0.63 -9.79%
P/EPS 112.50 94.64 23.22 23.02 13.37 66.25 20.97 207.40%
EY 0.89 1.06 4.31 4.34 7.48 1.51 4.77 -67.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.77 2.83 2.21 1.64 2.04 1.92 -15.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 -
Price 0.24 0.195 0.29 0.325 0.33 0.30 0.25 -
P/RPS 0.58 0.82 0.59 0.82 0.89 1.49 0.63 -5.37%
P/EPS 120.00 69.64 15.85 24.13 19.19 75.00 20.97 220.95%
EY 0.83 1.44 6.31 4.14 5.21 1.33 4.77 -68.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.30 1.93 2.32 2.36 2.31 1.92 -11.47%

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