[TFP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 174.56%
YoY- 164.29%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,408 34,736 28,102 38,236 61,414 38,218 11,342 125.00%
PBT -2,284 381 148 1,688 -2,457 -2,342 -2,292 -0.23%
Tax -152 -249 -114 -92 -113 0 0 -
NP -2,436 132 34 1,596 -2,570 -2,342 -2,292 4.13%
-
NP to SH -2,302 188 118 1,764 -2,366 -2,140 -2,050 8.01%
-
Tax Rate - 65.35% 77.03% 5.45% - - - -
Total Cost 40,844 34,604 28,068 36,640 63,984 40,561 13,634 107.39%
-
Net Worth 14,036 16,919 17,699 17,070 16,829 18,143 18,253 -16.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 14,036 16,919 17,699 17,070 16,829 18,143 18,253 -16.02%
NOSH 140,365 140,999 147,500 142,258 140,245 139,565 140,410 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -6.34% 0.38% 0.12% 4.17% -4.18% -6.13% -20.21% -
ROE -16.40% 1.11% 0.67% 10.33% -14.06% -11.79% -11.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.36 24.64 19.05 26.88 43.79 27.38 8.08 124.99%
EPS -1.64 0.13 0.08 1.24 -1.69 -1.53 -1.46 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.12 0.12 0.12 0.13 0.13 -16.00%
Adjusted Per Share Value based on latest NOSH - 142,258
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.11 5.52 4.47 6.08 9.77 6.08 1.80 125.36%
EPS -0.37 0.03 0.02 0.28 -0.38 -0.34 -0.33 7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0269 0.0281 0.0271 0.0268 0.0289 0.029 -16.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.10 0.09 0.11 0.14 0.13 0.16 -
P/RPS 0.44 0.41 0.47 0.41 0.32 0.47 1.98 -63.21%
P/EPS -7.32 75.00 112.50 8.87 -8.30 -8.48 -10.96 -23.53%
EY -13.67 1.33 0.89 11.27 -12.05 -11.79 -9.13 30.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 0.75 0.92 1.17 1.00 1.23 -1.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 25/08/10 21/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.115 0.10 0.10 0.11 0.14 0.12 0.16 -
P/RPS 0.42 0.41 0.52 0.41 0.32 0.44 1.98 -64.33%
P/EPS -7.01 75.00 125.00 8.87 -8.30 -7.83 -10.96 -25.70%
EY -14.26 1.33 0.80 11.27 -12.05 -12.78 -9.13 34.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.83 0.83 0.92 1.17 0.92 1.23 -4.37%

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