[TFP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -58.69%
YoY- 672.0%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,846 79,642 74,104 38,804 62,404 52,334 43,810 71.76%
PBT 4,155 3,290 4,024 988 2,698 677 994 158.81%
Tax -479 -612 -600 -280 -832 -508 -772 -27.19%
NP 3,676 2,678 3,424 708 1,866 169 222 546.34%
-
NP to SH 3,685 2,717 3,452 772 1,869 198 256 488.87%
-
Tax Rate 11.53% 18.60% 14.91% 28.34% 30.84% 75.04% 77.67% -
Total Cost 95,170 76,964 70,680 38,096 60,538 52,165 43,588 68.06%
-
Net Worth 30,204 28,249 28,097 25,089 20,378 17,879 14,222 64.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,204 28,249 28,097 25,089 20,378 17,879 14,222 64.99%
NOSH 201,366 201,782 200,697 192,999 156,756 148,999 142,222 26.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.72% 3.36% 4.62% 1.82% 2.99% 0.32% 0.51% -
ROE 12.20% 9.62% 12.29% 3.08% 9.17% 1.11% 1.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.09 39.47 36.92 20.11 39.81 35.12 30.80 36.33%
EPS 1.83 1.35 1.72 0.40 1.20 0.13 0.18 367.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.12 0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 192,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.72 12.66 11.78 6.17 9.92 8.32 6.97 71.72%
EPS 0.59 0.43 0.55 0.12 0.30 0.03 0.04 498.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0449 0.0447 0.0399 0.0324 0.0284 0.0226 65.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.425 0.31 0.23 0.265 0.25 0.22 0.16 -
P/RPS 0.87 0.79 0.62 1.32 0.63 0.63 0.52 40.80%
P/EPS 23.22 23.02 13.37 66.25 20.97 165.00 88.89 -59.03%
EY 4.31 4.34 7.48 1.51 4.77 0.61 1.13 143.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.21 1.64 2.04 1.92 1.83 1.60 46.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 -
Price 0.29 0.325 0.33 0.30 0.25 0.25 0.20 -
P/RPS 0.59 0.82 0.89 1.49 0.63 0.71 0.65 -6.23%
P/EPS 15.85 24.13 19.19 75.00 20.97 187.50 111.11 -72.60%
EY 6.31 4.14 5.21 1.33 4.77 0.53 0.90 265.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.32 2.36 2.31 1.92 2.08 2.00 -2.34%

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