[TFP] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 4.22%
YoY- -467.97%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 87,716 97,649 112,868 131,148 50,506 47,861 37,988 74.43%
PBT -3,586 -3,548 -4,544 -1,900 -2,170 -1,766 -1,592 71.58%
Tax 7 0 0 0 103 0 0 -
NP -3,579 -3,548 -4,544 -1,900 -2,067 -1,766 -1,592 71.35%
-
NP to SH -3,513 -3,485 -4,464 -1,884 -1,967 -1,604 -1,396 84.69%
-
Tax Rate - - - - - - - -
Total Cost 91,295 101,197 117,412 133,048 52,573 49,627 39,580 74.30%
-
Net Worth 7,070 7,964 8,335 10,151 1,035,207 11,175 11,667 -28.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,070 7,964 8,335 10,151 1,035,207 11,175 11,667 -28.32%
NOSH 208,012 208,012 208,012 208,012 205,059 205,059 205,059 0.95%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.08% -3.63% -4.03% -1.45% -4.09% -3.69% -4.19% -
ROE -49.69% -43.76% -53.55% -18.56% -0.19% -14.35% -11.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.43 47.33 54.70 63.56 24.78 23.34 18.53 73.46%
EPS -1.70 -1.69 -2.16 -0.92 -0.97 -0.79 -0.68 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0386 0.0404 0.0492 5.08 0.0545 0.0569 -28.71%
Adjusted Per Share Value based on latest NOSH - 208,012
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.17 15.78 18.24 21.19 8.16 7.73 6.14 74.37%
EPS -0.57 -0.56 -0.72 -0.30 -0.32 -0.26 -0.23 82.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0129 0.0135 0.0164 1.6727 0.0181 0.0189 -28.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.065 0.08 0.105 0.105 0.095 0.145 0.165 -
P/RPS 0.15 0.17 0.19 0.17 0.38 0.62 0.89 -69.38%
P/EPS -3.83 -4.74 -4.85 -11.50 -9.84 -18.54 -24.24 -70.67%
EY -26.14 -21.11 -20.60 -8.70 -10.16 -5.39 -4.13 241.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.07 2.60 2.13 0.02 2.66 2.90 -24.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 20/11/19 26/08/19 24/05/19 25/02/19 22/11/18 23/08/18 -
Price 0.08 0.075 0.105 0.10 0.095 0.11 0.13 -
P/RPS 0.19 0.16 0.19 0.16 0.38 0.47 0.70 -57.97%
P/EPS -4.71 -4.44 -4.85 -10.95 -9.84 -14.06 -19.10 -60.57%
EY -21.24 -22.52 -20.60 -9.13 -10.16 -7.11 -5.24 153.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.94 2.60 2.03 0.02 2.02 2.28 1.74%

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