[TFP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.91%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,404 52,334 43,810 57,020 33,968 34,160 34,960 46.89%
PBT 2,698 677 994 964 -14 368 554 185.93%
Tax -832 -508 -772 -880 -53 -117 -178 178.25%
NP 1,866 169 222 84 -67 250 376 189.53%
-
NP to SH 1,869 198 256 100 111 432 572 119.40%
-
Tax Rate 30.84% 75.04% 77.67% 91.29% - 31.79% 32.13% -
Total Cost 60,538 52,165 43,588 56,936 34,035 33,909 34,584 44.99%
-
Net Worth 20,378 17,879 14,222 12,500 15,262 15,495 15,729 18.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,378 17,879 14,222 12,500 15,262 15,495 15,729 18.74%
NOSH 156,756 148,999 142,222 125,000 138,750 140,869 142,999 6.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99% 0.32% 0.51% 0.15% -0.20% 0.73% 1.08% -
ROE 9.17% 1.11% 1.80% 0.80% 0.73% 2.79% 3.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.81 35.12 30.80 45.62 24.48 24.25 24.45 38.19%
EPS 1.20 0.13 0.18 0.08 0.08 0.31 0.40 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.10 0.10 0.11 0.11 0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 125,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.08 8.46 7.08 9.21 5.49 5.52 5.65 46.84%
EPS 0.30 0.03 0.04 0.02 0.02 0.07 0.09 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0289 0.023 0.0202 0.0247 0.025 0.0254 18.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.22 0.16 0.19 0.17 0.12 0.11 -
P/RPS 0.63 0.63 0.52 0.42 0.69 0.49 0.45 25.01%
P/EPS 20.97 165.00 88.89 237.50 212.50 39.13 27.50 -16.46%
EY 4.77 0.61 1.13 0.42 0.47 2.56 3.64 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.83 1.60 1.90 1.55 1.09 1.00 54.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 -
Price 0.25 0.25 0.20 0.17 0.17 0.14 0.11 -
P/RPS 0.63 0.71 0.65 0.37 0.69 0.58 0.45 25.01%
P/EPS 20.97 187.50 111.11 212.50 212.50 45.65 27.50 -16.46%
EY 4.77 0.53 0.90 0.47 0.47 2.19 3.64 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.08 2.00 1.70 1.55 1.27 1.00 54.17%

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