[TFP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 42.95%
YoY- -87.66%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 23,144 89,710 59,599 44,260 12,657 98,846 59,732 -46.88%
PBT 479 -14,463 799 679 478 4,155 2,468 -66.51%
Tax -147 -441 -487 -398 -223 -479 -459 -53.22%
NP 332 -14,904 312 281 255 3,676 2,009 -69.91%
-
NP to SH 235 -15,352 47 213 149 3,685 2,038 -76.34%
-
Tax Rate 30.69% - 60.95% 58.62% 46.65% 11.53% 18.60% -
Total Cost 22,812 104,614 59,287 43,979 12,402 95,170 57,723 -46.17%
-
Net Worth 17,090 16,353 35,250 31,950 31,928 30,204 28,249 -28.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 17,090 16,353 35,250 31,950 31,928 30,204 28,249 -28.49%
NOSH 213,636 204,420 235,000 212,999 212,857 201,366 201,782 3.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.43% -16.61% 0.52% 0.63% 2.01% 3.72% 3.36% -
ROE 1.38% -93.88% 0.13% 0.67% 0.47% 12.20% 7.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.83 43.88 25.36 20.78 5.95 49.09 29.60 -48.87%
EPS 0.11 -7.51 0.02 0.10 0.07 1.83 1.01 -77.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.15 0.15 0.15 0.15 0.14 -31.16%
Adjusted Per Share Value based on latest NOSH - 213,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.68 14.27 9.48 7.04 2.01 15.72 9.50 -46.89%
EPS 0.04 -2.44 0.01 0.03 0.02 0.59 0.32 -75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.026 0.0561 0.0508 0.0508 0.048 0.0449 -28.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.155 0.16 0.225 0.225 0.265 0.425 0.31 -
P/RPS 1.43 0.36 0.89 1.08 4.46 0.87 1.05 22.88%
P/EPS 140.91 -2.13 1,125.00 225.00 378.57 23.22 30.69 176.50%
EY 0.71 -46.94 0.09 0.44 0.26 4.31 3.26 -63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.00 1.50 1.50 1.77 2.83 2.21 -8.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 17/02/15 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 -
Price 0.205 0.17 0.215 0.24 0.195 0.29 0.325 -
P/RPS 1.89 0.39 0.85 1.15 3.28 0.59 1.10 43.50%
P/EPS 186.36 -2.26 1,075.00 240.00 278.57 15.85 32.18 222.83%
EY 0.54 -44.18 0.09 0.42 0.36 6.31 3.11 -68.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.13 1.43 1.60 1.30 1.93 2.32 6.78%

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