[TFP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -56.59%
YoY- -331.94%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,051 9,559 61,414 28,664 5,671 2,572 13,608 2.16%
PBT 74 422 -2,457 -1,757 -1,146 -746 480 -71.34%
Tax -57 -23 -113 0 0 0 -265 -64.20%
NP 17 399 -2,570 -1,757 -1,146 -746 215 -81.66%
-
NP to SH 59 441 -2,366 -1,605 -1,025 -686 215 -57.87%
-
Tax Rate 77.03% 5.45% - - - - 55.21% -
Total Cost 14,034 9,160 63,984 30,421 6,817 3,318 13,393 3.17%
-
Net Worth 17,699 17,070 16,829 18,143 18,253 18,199 17,705 -0.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 948 -
Div Payout % - - - - - - 441.18% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,699 17,070 16,829 18,143 18,253 18,199 17,705 -0.02%
NOSH 147,500 142,258 140,245 139,565 140,410 139,999 126,470 10.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.12% 4.17% -4.18% -6.13% -20.21% -29.00% 1.58% -
ROE 0.33% 2.58% -14.06% -8.85% -5.62% -3.77% 1.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.53 6.72 43.79 20.54 4.04 1.84 10.76 -7.79%
EPS 0.04 0.31 -1.69 -1.15 -0.73 -0.49 0.17 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.14 -9.79%
Adjusted Per Share Value based on latest NOSH - 141,463
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.27 1.54 9.92 4.63 0.92 0.42 2.20 2.11%
EPS 0.01 0.07 -0.38 -0.26 -0.17 -0.11 0.03 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.0286 0.0276 0.0272 0.0293 0.0295 0.0294 0.0286 0.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.11 0.14 0.13 0.16 0.15 0.12 -
P/RPS 0.94 1.64 0.32 0.63 3.96 8.16 1.12 -11.05%
P/EPS 225.00 35.48 -8.30 -11.30 -21.92 -30.61 70.59 117.04%
EY 0.44 2.82 -12.05 -8.85 -4.56 -3.27 1.42 -54.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.75 0.92 1.17 1.00 1.23 1.15 0.86 -8.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 25/02/10 25/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.10 0.11 0.14 0.12 0.16 0.12 0.14 -
P/RPS 1.05 1.64 0.32 0.58 3.96 6.53 1.30 -13.30%
P/EPS 250.00 35.48 -8.30 -10.43 -21.92 -24.49 82.35 110.08%
EY 0.40 2.82 -12.05 -9.58 -4.56 -4.08 1.21 -52.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.83 0.92 1.17 0.92 1.23 0.92 1.00 -11.71%

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