[TFP] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -24598.13%
YoY- -516.61%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 82,728 90,478 92,576 89,710 79,465 88,520 50,628 38.68%
PBT 1,812 2,192 1,916 -14,463 1,065 1,358 1,912 -3.51%
Tax -340 -576 -588 -441 -649 -796 -892 -47.39%
NP 1,472 1,616 1,328 -14,904 416 562 1,020 27.67%
-
NP to SH 1,084 1,470 940 -15,352 62 426 596 48.94%
-
Tax Rate 18.76% 26.28% 30.69% - 60.94% 58.62% 46.65% -
Total Cost 81,256 88,862 91,248 104,614 79,049 87,958 49,608 38.91%
-
Net Worth 16,404 16,404 17,090 16,353 35,249 31,950 31,928 -35.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 16,404 16,404 17,090 16,353 35,249 31,950 31,928 -35.82%
NOSH 205,059 205,059 213,636 204,420 234,997 212,999 212,857 -2.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.78% 1.79% 1.43% -16.61% 0.52% 0.63% 2.01% -
ROE 6.61% 8.96% 5.50% -93.88% 0.18% 1.33% 1.87% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.34 44.12 43.33 43.88 33.82 41.56 23.78 42.19%
EPS 0.53 0.72 0.44 -7.51 0.03 0.20 0.28 52.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.15 0.15 0.15 -34.20%
Adjusted Per Share Value based on latest NOSH - 204,501
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.15 14.39 14.72 14.27 12.64 14.08 8.05 38.66%
EPS 0.17 0.23 0.15 -2.44 0.01 0.07 0.09 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0272 0.026 0.0561 0.0508 0.0508 -35.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.15 0.165 0.155 0.16 0.225 0.225 0.265 -
P/RPS 0.37 0.37 0.36 0.36 0.67 0.54 1.11 -51.89%
P/EPS 28.38 23.02 35.23 -2.13 843.75 112.50 94.64 -55.16%
EY 3.52 4.34 2.84 -46.94 0.12 0.89 1.06 122.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.06 1.94 2.00 1.50 1.50 1.77 4.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 19/08/15 14/05/15 17/02/15 27/11/14 25/08/14 21/05/14 -
Price 0.135 0.15 0.205 0.17 0.215 0.24 0.195 -
P/RPS 0.33 0.34 0.47 0.39 0.64 0.58 0.82 -45.46%
P/EPS 25.54 20.92 46.59 -2.26 806.25 120.00 69.64 -48.73%
EY 3.92 4.78 2.15 -44.18 0.12 0.83 1.44 94.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.88 2.56 2.13 1.43 1.60 1.30 19.09%

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