[TFP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -85.29%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 90,478 92,576 89,710 79,465 88,520 50,628 98,846 -5.74%
PBT 2,192 1,916 -14,463 1,065 1,358 1,912 4,155 -34.78%
Tax -576 -588 -441 -649 -796 -892 -479 13.11%
NP 1,616 1,328 -14,904 416 562 1,020 3,676 -42.27%
-
NP to SH 1,470 940 -15,352 62 426 596 3,685 -45.90%
-
Tax Rate 26.28% 30.69% - 60.94% 58.62% 46.65% 11.53% -
Total Cost 88,862 91,248 104,614 79,049 87,958 49,608 95,170 -4.48%
-
Net Worth 16,404 17,090 16,353 35,249 31,950 31,928 30,204 -33.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 16,404 17,090 16,353 35,249 31,950 31,928 30,204 -33.50%
NOSH 205,059 213,636 204,420 234,997 212,999 212,857 201,366 1.22%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.79% 1.43% -16.61% 0.52% 0.63% 2.01% 3.72% -
ROE 8.96% 5.50% -93.88% 0.18% 1.33% 1.87% 12.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.12 43.33 43.88 33.82 41.56 23.78 49.09 -6.88%
EPS 0.72 0.44 -7.51 0.03 0.20 0.28 1.83 -46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.15 0.15 0.15 0.15 -34.31%
Adjusted Per Share Value based on latest NOSH - 207,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.62 14.96 14.50 12.84 14.30 8.18 15.97 -5.73%
EPS 0.24 0.15 -2.48 0.01 0.07 0.10 0.60 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0276 0.0264 0.057 0.0516 0.0516 0.0488 -33.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.155 0.16 0.225 0.225 0.265 0.425 -
P/RPS 0.37 0.36 0.36 0.67 0.54 1.11 0.87 -43.53%
P/EPS 23.02 35.23 -2.13 843.75 112.50 94.64 23.22 -0.57%
EY 4.34 2.84 -46.94 0.12 0.89 1.06 4.31 0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 2.00 1.50 1.50 1.77 2.83 -19.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 14/05/15 17/02/15 27/11/14 25/08/14 21/05/14 28/02/14 -
Price 0.15 0.205 0.17 0.215 0.24 0.195 0.29 -
P/RPS 0.34 0.47 0.39 0.64 0.58 0.82 0.59 -30.82%
P/EPS 20.92 46.59 -2.26 806.25 120.00 69.64 15.85 20.38%
EY 4.78 2.15 -44.18 0.12 0.83 1.44 6.31 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.56 2.13 1.43 1.60 1.30 1.93 -1.73%

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