[TFP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.61%
YoY- 97.16%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 79,465 88,520 50,628 98,846 79,642 74,104 38,804 61.19%
PBT 1,065 1,358 1,912 4,155 3,290 4,024 988 5.12%
Tax -649 -796 -892 -479 -612 -600 -280 75.05%
NP 416 562 1,020 3,676 2,678 3,424 708 -29.82%
-
NP to SH 62 426 596 3,685 2,717 3,452 772 -81.35%
-
Tax Rate 60.94% 58.62% 46.65% 11.53% 18.60% 14.91% 28.34% -
Total Cost 79,049 87,958 49,608 95,170 76,964 70,680 38,096 62.61%
-
Net Worth 35,249 31,950 31,928 30,204 28,249 28,097 25,089 25.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,249 31,950 31,928 30,204 28,249 28,097 25,089 25.41%
NOSH 234,997 212,999 212,857 201,366 201,782 200,697 192,999 14.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.52% 0.63% 2.01% 3.72% 3.36% 4.62% 1.82% -
ROE 0.18% 1.33% 1.87% 12.20% 9.62% 12.29% 3.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.82 41.56 23.78 49.09 39.47 36.92 20.11 41.37%
EPS 0.03 0.20 0.28 1.83 1.35 1.72 0.40 -82.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 200,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.84 14.30 8.18 15.97 12.87 11.97 6.27 61.19%
EPS 0.01 0.07 0.10 0.60 0.44 0.56 0.12 -80.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0516 0.0516 0.0488 0.0456 0.0454 0.0405 25.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.225 0.265 0.425 0.31 0.23 0.265 -
P/RPS 0.67 0.54 1.11 0.87 0.79 0.62 1.32 -36.34%
P/EPS 843.75 112.50 94.64 23.22 23.02 13.37 66.25 444.51%
EY 0.12 0.89 1.06 4.31 4.34 7.48 1.51 -81.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.77 2.83 2.21 1.64 2.04 -18.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 -
Price 0.215 0.24 0.195 0.29 0.325 0.33 0.30 -
P/RPS 0.64 0.58 0.82 0.59 0.82 0.89 1.49 -43.04%
P/EPS 806.25 120.00 69.64 15.85 24.13 19.19 75.00 386.38%
EY 0.12 0.83 1.44 6.31 4.14 5.21 1.33 -79.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.60 1.30 1.93 2.32 2.36 2.31 -27.34%

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