[TFP] QoQ Annualized Quarter Result on 31-Mar-2021

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -7.73%
YoY- -48.55%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,178 7,481 8,698 12,440 19,336 21,517 30,784 -62.01%
PBT 7,386 -5,893 -5,742 -4,040 -3,625 -3,725 -3,882 -
Tax -14,786 0 0 0 -48 0 0 -
NP -7,399 -5,893 -5,742 -4,040 -3,673 -3,725 -3,882 53.54%
-
NP to SH -7,285 -5,786 -5,592 -3,904 -3,624 -3,680 -3,816 53.71%
-
Tax Rate 200.19% - - - - - - -
Total Cost 14,577 13,374 14,440 16,480 23,009 25,242 34,666 -43.78%
-
Net Worth 16,555 17,865 21,084 14,951 15,850 7,724 5,127 117.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 16,555 17,865 21,084 14,951 15,850 7,724 5,127 117.99%
NOSH 584,579 573,601 509,785 483,293 459,393 457,371 208,012 98.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -103.09% -78.77% -66.02% -32.48% -19.00% -17.31% -12.61% -
ROE -44.00% -32.39% -26.52% -26.11% -22.86% -47.64% -74.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.33 1.44 1.71 2.70 4.25 10.28 14.89 -79.92%
EPS -1.35 -1.12 -1.10 -0.84 -0.80 -1.76 -1.84 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0344 0.0414 0.0325 0.0348 0.0369 0.0248 15.24%
Adjusted Per Share Value based on latest NOSH - 483,293
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.14 1.19 1.38 1.98 3.07 3.42 4.90 -62.07%
EPS -1.16 -0.92 -0.89 -0.62 -0.58 -0.59 -0.61 53.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0284 0.0335 0.0238 0.0252 0.0123 0.0082 117.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.105 0.115 0.14 0.175 0.23 0.125 0.09 -
P/RPS 7.89 7.98 8.20 6.47 5.42 1.22 0.60 454.51%
P/EPS -7.77 -10.32 -12.75 -20.62 -28.91 -7.11 -4.88 36.23%
EY -12.87 -9.69 -7.84 -4.85 -3.46 -14.06 -20.51 -26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.34 3.38 5.38 6.61 3.39 3.63 -3.88%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 27/09/21 31/05/21 31/03/21 30/11/20 28/08/20 -
Price 0.10 0.115 0.115 0.165 0.175 0.13 0.195 -
P/RPS 7.51 7.98 6.73 6.10 4.12 1.26 1.31 219.29%
P/EPS -7.40 -10.32 -10.47 -19.44 -21.99 -7.40 -10.56 -21.05%
EY -13.51 -9.69 -9.55 -5.14 -4.55 -13.52 -9.47 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.34 2.78 5.08 5.03 3.52 7.86 -44.29%

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