[TFP] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.48%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 9,166 9,708 7,178 7,481 8,698 12,440 19,336 -39.28%
PBT -10,105 -9,006 7,386 -5,893 -5,742 -4,040 -3,625 98.44%
Tax -36 -12 -14,786 0 0 0 -48 -17.49%
NP -10,141 -9,018 -7,399 -5,893 -5,742 -4,040 -3,673 97.17%
-
NP to SH -9,980 -8,888 -7,285 -5,786 -5,592 -3,904 -3,624 96.83%
-
Tax Rate - - 200.19% - - - - -
Total Cost 19,307 18,726 14,577 13,374 14,440 16,480 23,009 -11.06%
-
Net Worth 1,352,936 14,306 16,555 17,865 21,084 14,951 15,850 1854.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,352,936 14,306 16,555 17,865 21,084 14,951 15,850 1854.50%
NOSH 585,874 585,179 584,579 573,601 509,785 483,293 459,393 17.65%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -110.64% -92.89% -103.09% -78.77% -66.02% -32.48% -19.00% -
ROE -0.74% -62.13% -44.00% -32.39% -26.52% -26.11% -22.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.69 1.82 1.33 1.44 1.71 2.70 4.25 -46.01%
EPS -1.84 -1.66 -1.35 -1.12 -1.10 -0.84 -0.80 74.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 0.0268 0.0307 0.0344 0.0414 0.0325 0.0348 1637.04%
Adjusted Per Share Value based on latest NOSH - 573,601
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.46 1.54 1.14 1.19 1.38 1.98 3.07 -39.15%
EPS -1.59 -1.41 -1.16 -0.92 -0.89 -0.62 -0.58 96.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1513 0.0227 0.0263 0.0284 0.0335 0.0238 0.0252 1854.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.075 0.11 0.105 0.115 0.14 0.175 0.23 -
P/RPS 4.45 6.05 7.89 7.98 8.20 6.47 5.42 -12.35%
P/EPS -4.08 -6.61 -7.77 -10.32 -12.75 -20.62 -28.91 -72.99%
EY -24.49 -15.14 -12.87 -9.69 -7.84 -4.85 -3.46 269.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 4.10 3.42 3.34 3.38 5.38 6.61 -97.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 25/02/22 25/11/21 27/09/21 31/05/21 31/03/21 -
Price 0.065 0.095 0.10 0.115 0.115 0.165 0.175 -
P/RPS 3.85 5.22 7.51 7.98 6.73 6.10 4.12 -4.42%
P/EPS -3.54 -5.71 -7.40 -10.32 -10.47 -19.44 -21.99 -70.50%
EY -28.26 -17.53 -13.51 -9.69 -9.55 -5.14 -4.55 239.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.54 3.26 3.34 2.78 5.08 5.03 -96.74%

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