[TFP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -145.93%
YoY- -126.38%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 68,291 52,829 52,744 39,752 76,136 82,728 90,478 -17.03%
PBT -2,827 389 238 -52 1,367 1,812 2,192 -
Tax 67 -156 -234 0 -465 -340 -576 -
NP -2,760 233 4 -52 902 1,472 1,616 -
-
NP to SH -2,679 413 96 -248 540 1,084 1,470 -
-
Tax Rate - 40.10% 98.32% - 34.02% 18.76% 26.28% -
Total Cost 71,051 52,596 52,740 39,804 75,234 81,256 88,862 -13.79%
-
Net Worth 12,303 16,389 16,404 16,404 16,404 16,404 16,404 -17.37%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 12,303 16,389 16,404 16,404 16,404 16,404 16,404 -17.37%
NOSH 205,059 205,059 205,059 205,059 205,059 205,059 205,059 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.04% 0.44% 0.01% -0.13% 1.18% 1.78% 1.79% -
ROE -21.77% 2.52% 0.59% -1.51% 3.29% 6.61% 8.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.30 25.79 25.72 19.39 37.13 40.34 44.12 -17.03%
EPS -1.31 0.20 0.04 -0.12 0.26 0.53 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.08 0.08 0.08 0.08 0.08 -17.37%
Adjusted Per Share Value based on latest NOSH - 205,059
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.86 8.40 8.39 6.32 12.11 13.15 14.39 -17.03%
EPS -0.43 0.07 0.02 -0.04 0.09 0.17 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0261 0.0261 0.0261 0.0261 0.0261 0.0261 -17.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.105 0.14 0.13 0.14 0.125 0.15 0.165 -
P/RPS 0.32 0.54 0.51 0.72 0.34 0.37 0.37 -9.18%
P/EPS -8.04 69.39 277.68 -115.76 47.47 28.38 23.02 -
EY -12.44 1.44 0.36 -0.86 2.11 3.52 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.75 1.63 1.75 1.56 1.88 2.06 -10.25%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 18/08/16 12/05/16 22/02/16 27/11/15 19/08/15 -
Price 0.15 0.135 0.13 0.165 0.14 0.135 0.15 -
P/RPS 0.45 0.52 0.51 0.85 0.38 0.33 0.34 20.44%
P/EPS -11.48 66.91 277.68 -136.43 53.16 25.54 20.92 -
EY -8.71 1.49 0.36 -0.73 1.88 3.92 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.69 1.63 2.06 1.75 1.69 1.88 20.82%

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