[TFP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.08%
YoY- 1267.79%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 44,260 12,657 98,846 59,732 37,052 9,701 62,404 -20.51%
PBT 679 478 4,155 2,468 2,012 247 2,698 -60.23%
Tax -398 -223 -479 -459 -300 -70 -832 -38.91%
NP 281 255 3,676 2,009 1,712 177 1,866 -71.79%
-
NP to SH 213 149 3,685 2,038 1,726 193 1,869 -76.58%
-
Tax Rate 58.62% 46.65% 11.53% 18.60% 14.91% 28.34% 30.84% -
Total Cost 43,979 12,402 95,170 57,723 35,340 9,524 60,538 -19.23%
-
Net Worth 31,950 31,928 30,204 28,249 28,097 25,089 20,378 35.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,950 31,928 30,204 28,249 28,097 25,089 20,378 35.07%
NOSH 212,999 212,857 201,366 201,782 200,697 192,999 156,756 22.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.63% 2.01% 3.72% 3.36% 4.62% 1.82% 2.99% -
ROE 0.67% 0.47% 12.20% 7.21% 6.14% 0.77% 9.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.78 5.95 49.09 29.60 18.46 5.03 39.81 -35.24%
EPS 0.10 0.07 1.83 1.01 0.86 0.10 1.20 -81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.13 10.03%
Adjusted Per Share Value based on latest NOSH - 207,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.04 2.01 15.72 9.50 5.89 1.54 9.92 -20.48%
EPS 0.03 0.02 0.59 0.32 0.27 0.03 0.30 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0508 0.048 0.0449 0.0447 0.0399 0.0324 35.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.265 0.425 0.31 0.23 0.265 0.25 -
P/RPS 1.08 4.46 0.87 1.05 1.25 5.27 0.63 43.37%
P/EPS 225.00 378.57 23.22 30.69 26.74 265.00 20.97 388.58%
EY 0.44 0.26 4.31 3.26 3.74 0.38 4.77 -79.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.77 2.83 2.21 1.64 2.04 1.92 -15.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 -
Price 0.24 0.195 0.29 0.325 0.33 0.30 0.25 -
P/RPS 1.15 3.28 0.59 1.10 1.79 5.97 0.63 49.52%
P/EPS 240.00 278.57 15.85 32.18 38.37 300.00 20.97 410.12%
EY 0.42 0.36 6.31 3.11 2.61 0.33 4.77 -80.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.30 1.93 2.32 2.36 2.31 1.92 -11.47%

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