[TFP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 12,202 12,214 14,504 11,602 0 0 0 -
PBT 1,194 2,436 3,308 3,457 0 0 0 -
Tax -272 -402 -164 -269 0 0 0 -
NP 922 2,034 3,144 3,188 0 0 0 -
-
NP to SH 922 2,034 3,144 3,188 0 0 0 -
-
Tax Rate 22.78% 16.50% 4.96% 7.78% - - - -
Total Cost 11,280 10,180 11,360 8,414 0 0 0 -
-
Net Worth 18,279 19,557 19,649 10,418 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,305 1,955 - - - - - -
Div Payout % 141.51% 96.15% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 18,279 19,557 19,649 10,418 0 0 0 -
NOSH 130,565 130,384 130,999 69,455 0 0 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.56% 16.65% 21.68% 27.48% 0.00% 0.00% 0.00% -
ROE 5.05% 10.40% 16.00% 30.60% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.35 9.37 11.07 16.70 0.00 0.00 0.00 -
EPS 0.71 1.56 2.40 4.59 0.00 0.00 0.00 -
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.15 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,626
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.97 1.97 2.34 1.87 0.00 0.00 0.00 -
EPS 0.15 0.33 0.51 0.52 0.00 0.00 0.00 -
DPS 0.21 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0316 0.0318 0.0168 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 - - - - -
Price 0.12 0.13 0.14 0.00 0.00 0.00 0.00 -
P/RPS 1.28 1.39 1.26 0.00 0.00 0.00 0.00 -
P/EPS 16.98 8.33 5.83 0.00 0.00 0.00 0.00 -
EY 5.89 12.00 17.14 0.00 0.00 0.00 0.00 -
DY 8.33 11.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.93 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 20/02/08 - - - -
Price 0.09 0.12 0.14 0.00 0.00 0.00 0.00 -
P/RPS 0.96 1.28 1.26 0.00 0.00 0.00 0.00 -
P/EPS 12.74 7.69 5.83 0.00 0.00 0.00 0.00 -
EY 7.85 13.00 17.14 0.00 0.00 0.00 0.00 -
DY 11.11 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.93 0.00 0.00 0.00 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