[TFP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.56%
YoY- -1200.47%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,736 28,102 38,236 61,414 38,218 11,342 10,288 124.89%
PBT 381 148 1,688 -2,457 -2,342 -2,292 -2,984 -
Tax -249 -114 -92 -113 0 0 0 -
NP 132 34 1,596 -2,570 -2,342 -2,292 -2,984 -
-
NP to SH 188 118 1,764 -2,366 -2,140 -2,050 -2,744 -
-
Tax Rate 65.35% 77.03% 5.45% - - - - -
Total Cost 34,604 28,068 36,640 63,984 40,561 13,634 13,272 89.32%
-
Net Worth 16,919 17,699 17,070 16,829 18,143 18,253 18,199 -4.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 16,919 17,699 17,070 16,829 18,143 18,253 18,199 -4.74%
NOSH 140,999 147,500 142,258 140,245 139,565 140,410 139,999 0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.38% 0.12% 4.17% -4.18% -6.13% -20.21% -29.00% -
ROE 1.11% 0.67% 10.33% -14.06% -11.79% -11.23% -15.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.64 19.05 26.88 43.79 27.38 8.08 7.35 123.82%
EPS 0.13 0.08 1.24 -1.69 -1.53 -1.46 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.19%
Adjusted Per Share Value based on latest NOSH - 138,979
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.52 4.47 6.08 9.77 6.08 1.80 1.64 124.42%
EPS 0.03 0.02 0.28 -0.38 -0.34 -0.33 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0281 0.0271 0.0268 0.0289 0.029 0.0289 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.09 0.11 0.14 0.13 0.16 0.15 -
P/RPS 0.41 0.47 0.41 0.32 0.47 1.98 2.04 -65.65%
P/EPS 75.00 112.50 8.87 -8.30 -8.48 -10.96 -7.65 -
EY 1.33 0.89 11.27 -12.05 -11.79 -9.13 -13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.92 1.17 1.00 1.23 1.15 -19.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 25/08/10 21/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.10 0.10 0.11 0.14 0.12 0.16 0.12 -
P/RPS 0.41 0.52 0.41 0.32 0.44 1.98 1.63 -60.11%
P/EPS 75.00 125.00 8.87 -8.30 -7.83 -10.96 -6.12 -
EY 1.33 0.80 11.27 -12.05 -12.78 -9.13 -16.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.92 1.17 0.92 1.23 0.92 -6.62%

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