[TFP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1732.62%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,620 17,480 5,794 38,408 26,052 14,051 9,559 92.83%
PBT 276 277 75 -2,284 286 74 422 -24.63%
Tax -88 -89 0 -152 -187 -57 -23 144.42%
NP 188 188 75 -2,436 99 17 399 -39.42%
-
NP to SH 324 286 131 -2,302 141 59 441 -18.56%
-
Tax Rate 31.88% 32.13% 0.00% - 65.38% 77.03% 5.45% -
Total Cost 25,432 17,292 5,719 40,844 25,953 14,034 9,160 97.41%
-
Net Worth 15,495 15,729 16,011 14,036 16,919 17,699 17,070 -6.24%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,495 15,729 16,011 14,036 16,919 17,699 17,070 -6.24%
NOSH 140,869 142,999 145,555 140,365 140,999 147,500 142,258 -0.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.73% 1.08% 1.29% -6.34% 0.38% 0.12% 4.17% -
ROE 2.09% 1.82% 0.82% -16.40% 0.83% 0.33% 2.58% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.19 12.22 3.98 27.36 18.48 9.53 6.72 94.10%
EPS 0.23 0.20 0.09 -1.64 0.10 0.04 0.31 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.12 0.12 0.12 -5.63%
Adjusted Per Share Value based on latest NOSH - 140,402
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.07 2.78 0.92 6.11 4.14 2.23 1.52 92.71%
EPS 0.05 0.05 0.02 -0.37 0.02 0.01 0.07 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.025 0.0255 0.0223 0.0269 0.0281 0.0271 -6.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.11 0.10 0.12 0.10 0.09 0.11 -
P/RPS 0.66 0.90 2.51 0.44 0.54 0.94 1.64 -45.46%
P/EPS 52.17 55.00 111.11 -7.32 100.00 225.00 35.48 29.27%
EY 1.92 1.82 0.90 -13.67 1.00 0.44 2.82 -22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.91 1.20 0.83 0.75 0.92 11.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 18/05/11 28/02/11 16/11/10 25/08/10 21/05/10 -
Price 0.14 0.11 0.11 0.115 0.10 0.10 0.11 -
P/RPS 0.77 0.90 2.76 0.42 0.54 1.05 1.64 -39.56%
P/EPS 60.87 55.00 122.22 -7.01 100.00 250.00 35.48 43.26%
EY 1.64 1.82 0.82 -14.26 1.00 0.40 2.82 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 1.00 1.15 0.83 0.83 0.92 23.95%

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