[TFP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 80.81%
YoY- 97.16%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 59,599 44,260 12,657 98,846 59,732 37,052 9,701 235.06%
PBT 799 679 478 4,155 2,468 2,012 247 118.56%
Tax -487 -398 -223 -479 -459 -300 -70 264.00%
NP 312 281 255 3,676 2,009 1,712 177 45.87%
-
NP to SH 47 213 149 3,685 2,038 1,726 193 -60.96%
-
Tax Rate 60.95% 58.62% 46.65% 11.53% 18.60% 14.91% 28.34% -
Total Cost 59,287 43,979 12,402 95,170 57,723 35,340 9,524 238.02%
-
Net Worth 35,250 31,950 31,928 30,204 28,249 28,097 25,089 25.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,250 31,950 31,928 30,204 28,249 28,097 25,089 25.41%
NOSH 235,000 212,999 212,857 201,366 201,782 200,697 192,999 14.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.52% 0.63% 2.01% 3.72% 3.36% 4.62% 1.82% -
ROE 0.13% 0.67% 0.47% 12.20% 7.21% 6.14% 0.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.36 20.78 5.95 49.09 29.60 18.46 5.03 193.73%
EPS 0.02 0.10 0.07 1.83 1.01 0.86 0.10 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 200,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.48 7.04 2.01 15.72 9.50 5.89 1.54 235.51%
EPS 0.01 0.03 0.02 0.59 0.32 0.27 0.03 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0508 0.0508 0.048 0.0449 0.0447 0.0399 25.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.225 0.265 0.425 0.31 0.23 0.265 -
P/RPS 0.89 1.08 4.46 0.87 1.05 1.25 5.27 -69.41%
P/EPS 1,125.00 225.00 378.57 23.22 30.69 26.74 265.00 161.95%
EY 0.09 0.44 0.26 4.31 3.26 3.74 0.38 -61.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.77 2.83 2.21 1.64 2.04 -18.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 -
Price 0.215 0.24 0.195 0.29 0.325 0.33 0.30 -
P/RPS 0.85 1.15 3.28 0.59 1.10 1.79 5.97 -72.70%
P/EPS 1,075.00 240.00 278.57 15.85 32.18 38.37 300.00 133.98%
EY 0.09 0.42 0.36 6.31 3.11 2.61 0.33 -57.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.60 1.30 1.93 2.32 2.36 2.31 -27.34%

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