[TFP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.83%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 89,710 79,465 88,520 50,628 98,846 79,642 74,104 13.54%
PBT -14,463 1,065 1,358 1,912 4,155 3,290 4,024 -
Tax -441 -649 -796 -892 -479 -612 -600 -18.51%
NP -14,904 416 562 1,020 3,676 2,678 3,424 -
-
NP to SH -15,352 62 426 596 3,685 2,717 3,452 -
-
Tax Rate - 60.94% 58.62% 46.65% 11.53% 18.60% 14.91% -
Total Cost 104,614 79,049 87,958 49,608 95,170 76,964 70,680 29.78%
-
Net Worth 16,353 35,249 31,950 31,928 30,204 28,249 28,097 -30.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 16,353 35,249 31,950 31,928 30,204 28,249 28,097 -30.22%
NOSH 204,420 234,997 212,999 212,857 201,366 201,782 200,697 1.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.61% 0.52% 0.63% 2.01% 3.72% 3.36% 4.62% -
ROE -93.88% 0.18% 1.33% 1.87% 12.20% 9.62% 12.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.88 33.82 41.56 23.78 49.09 39.47 36.92 12.16%
EPS -7.51 0.03 0.20 0.28 1.83 1.35 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.15 0.15 0.15 0.14 0.14 -31.06%
Adjusted Per Share Value based on latest NOSH - 212,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.27 12.64 14.08 8.05 15.72 12.66 11.78 13.59%
EPS -2.44 0.01 0.07 0.09 0.59 0.43 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0561 0.0508 0.0508 0.048 0.0449 0.0447 -30.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.16 0.225 0.225 0.265 0.425 0.31 0.23 -
P/RPS 0.36 0.67 0.54 1.11 0.87 0.79 0.62 -30.33%
P/EPS -2.13 843.75 112.50 94.64 23.22 23.02 13.37 -
EY -46.94 0.12 0.89 1.06 4.31 4.34 7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.50 1.77 2.83 2.21 1.64 14.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 -
Price 0.17 0.215 0.24 0.195 0.29 0.325 0.33 -
P/RPS 0.39 0.64 0.58 0.82 0.59 0.82 0.89 -42.22%
P/EPS -2.26 806.25 120.00 69.64 15.85 24.13 19.19 -
EY -44.18 0.12 0.83 1.44 6.31 4.14 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.43 1.60 1.30 1.93 2.32 2.36 -6.59%

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