[TFP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.41%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 37,052 9,701 62,404 39,251 21,905 14,255 33,968 5.97%
PBT 2,012 247 2,698 508 497 241 -14 -
Tax -300 -70 -832 -381 -386 -220 -53 217.94%
NP 1,712 177 1,866 127 111 21 -67 -
-
NP to SH 1,726 193 1,869 149 128 25 111 524.02%
-
Tax Rate 14.91% 28.34% 30.84% 75.00% 77.67% 91.29% - -
Total Cost 35,340 9,524 60,538 39,124 21,794 14,234 34,035 2.54%
-
Net Worth 28,097 25,089 20,378 17,879 14,222 12,500 15,262 50.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 28,097 25,089 20,378 17,879 14,222 12,500 15,262 50.26%
NOSH 200,697 192,999 156,756 148,999 142,222 125,000 138,750 27.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.62% 1.82% 2.99% 0.32% 0.51% 0.15% -0.20% -
ROE 6.14% 0.77% 9.17% 0.83% 0.90% 0.20% 0.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.46 5.03 39.81 26.34 15.40 11.40 24.48 -17.16%
EPS 0.86 0.10 1.20 0.10 0.09 0.02 0.08 387.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.10 0.10 0.11 17.45%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.89 1.54 9.92 6.24 3.48 2.27 5.40 5.96%
EPS 0.27 0.03 0.30 0.02 0.02 0.00 0.02 467.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0399 0.0324 0.0284 0.0226 0.0199 0.0243 50.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.265 0.25 0.22 0.16 0.19 0.17 -
P/RPS 1.25 5.27 0.63 0.84 1.04 1.67 0.69 48.66%
P/EPS 26.74 265.00 20.97 220.00 177.78 950.00 212.50 -74.92%
EY 3.74 0.38 4.77 0.45 0.56 0.11 0.47 299.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.04 1.92 1.83 1.60 1.90 1.55 3.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 -
Price 0.33 0.30 0.25 0.25 0.20 0.17 0.17 -
P/RPS 1.79 5.97 0.63 0.95 1.30 1.49 0.69 88.90%
P/EPS 38.37 300.00 20.97 250.00 222.22 850.00 212.50 -68.08%
EY 2.61 0.33 4.77 0.40 0.45 0.12 0.47 213.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.31 1.92 2.08 2.00 1.70 1.55 32.38%

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