[TFP] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 122.76%
YoY- -70.29%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,968 34,160 34,960 23,176 38,408 34,736 28,102 13.43%
PBT -14 368 554 300 -2,284 381 148 -
Tax -53 -117 -178 0 -152 -249 -114 -39.90%
NP -67 250 376 300 -2,436 132 34 -
-
NP to SH 111 432 572 524 -2,302 188 118 -3.98%
-
Tax Rate - 31.79% 32.13% 0.00% - 65.35% 77.03% -
Total Cost 34,035 33,909 34,584 22,876 40,844 34,604 28,068 13.67%
-
Net Worth 15,262 15,495 15,729 16,011 14,036 16,919 17,699 -9.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,262 15,495 15,729 16,011 14,036 16,919 17,699 -9.37%
NOSH 138,750 140,869 142,999 145,555 140,365 140,999 147,500 -3.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.20% 0.73% 1.08% 1.29% -6.34% 0.38% 0.12% -
ROE 0.73% 2.79% 3.64% 3.27% -16.40% 1.11% 0.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.48 24.25 24.45 15.92 27.36 24.64 19.05 18.14%
EPS 0.08 0.31 0.40 0.36 -1.64 0.13 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.10 0.12 0.12 -5.62%
Adjusted Per Share Value based on latest NOSH - 145,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.40 5.43 5.56 3.69 6.11 5.52 4.47 13.38%
EPS 0.02 0.07 0.09 0.08 -0.37 0.03 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0246 0.025 0.0255 0.0223 0.0269 0.0281 -9.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.12 0.11 0.10 0.12 0.10 0.09 -
P/RPS 0.69 0.49 0.45 0.63 0.44 0.41 0.47 29.08%
P/EPS 212.50 39.13 27.50 27.78 -7.32 75.00 112.50 52.62%
EY 0.47 2.56 3.64 3.60 -13.67 1.33 0.89 -34.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.09 1.00 0.91 1.20 0.83 0.75 62.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 16/11/10 25/08/10 -
Price 0.17 0.14 0.11 0.11 0.115 0.10 0.10 -
P/RPS 0.69 0.58 0.45 0.69 0.42 0.41 0.52 20.69%
P/EPS 212.50 45.65 27.50 30.56 -7.01 75.00 125.00 42.30%
EY 0.47 2.19 3.64 3.27 -14.26 1.33 0.80 -29.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.27 1.00 1.00 1.15 0.83 0.83 51.47%

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