[TFP] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.79%
YoY- -78.6%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 21,517 30,784 55,300 87,716 97,649 112,868 131,148 -69.93%
PBT -3,725 -3,882 -2,680 -3,586 -3,548 -4,544 -1,900 56.45%
Tax 0 0 0 7 0 0 0 -
NP -3,725 -3,882 -2,680 -3,579 -3,548 -4,544 -1,900 56.45%
-
NP to SH -3,680 -3,816 -2,628 -3,513 -3,485 -4,464 -1,884 56.06%
-
Tax Rate - - - - - - - -
Total Cost 25,242 34,666 57,980 91,295 101,197 117,412 133,048 -66.88%
-
Net Worth 7,724 5,127 6,388 7,070 7,964 8,335 10,151 -16.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 7,724 5,127 6,388 7,070 7,964 8,335 10,151 -16.61%
NOSH 457,371 208,012 208,012 208,012 208,012 208,012 208,012 68.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -17.31% -12.61% -4.85% -4.08% -3.63% -4.03% -1.45% -
ROE -47.64% -74.43% -41.14% -49.69% -43.76% -53.55% -18.56% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.28 14.89 26.75 42.43 47.33 54.70 63.56 -70.21%
EPS -1.76 -1.84 -1.28 -1.70 -1.69 -2.16 -0.92 53.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0248 0.0309 0.0342 0.0386 0.0404 0.0492 -17.40%
Adjusted Per Share Value based on latest NOSH - 208,012
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.42 4.90 8.79 13.95 15.53 17.95 20.85 -69.93%
EPS -0.59 -0.61 -0.42 -0.56 -0.55 -0.71 -0.30 56.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0082 0.0102 0.0112 0.0127 0.0133 0.0161 -16.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.125 0.09 0.06 0.065 0.08 0.105 0.105 -
P/RPS 1.22 0.60 0.22 0.15 0.17 0.19 0.17 270.72%
P/EPS -7.11 -4.88 -4.72 -3.83 -4.74 -4.85 -11.50 -27.36%
EY -14.06 -20.51 -21.19 -26.14 -21.11 -20.60 -8.70 37.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.63 1.94 1.90 2.07 2.60 2.13 36.20%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 25/02/20 20/11/19 26/08/19 24/05/19 -
Price 0.13 0.195 0.09 0.08 0.075 0.105 0.10 -
P/RPS 1.26 1.31 0.34 0.19 0.16 0.19 0.16 294.33%
P/EPS -7.40 -10.56 -7.08 -4.71 -4.44 -4.85 -10.95 -22.93%
EY -13.52 -9.47 -14.12 -21.24 -22.52 -20.60 -9.13 29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 7.86 2.91 2.34 1.94 2.60 2.03 44.18%

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