[TFP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -33.58%
YoY- 103.52%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 39,622 26,372 9,938 76,136 62,046 45,239 23,144 42.96%
PBT 292 119 -13 1,367 1,359 1,096 479 -28.04%
Tax -117 -117 0 -465 -255 -288 -147 -14.08%
NP 175 2 -13 902 1,104 808 332 -34.67%
-
NP to SH 310 48 -62 540 813 735 235 20.22%
-
Tax Rate 40.07% 98.32% - 34.02% 18.76% 26.28% 30.69% -
Total Cost 39,447 26,370 9,951 75,234 60,942 44,431 22,812 43.92%
-
Net Worth 16,389 16,404 16,404 16,404 16,404 16,404 17,090 -2.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 16,389 16,404 16,404 16,404 16,404 16,404 17,090 -2.74%
NOSH 205,059 205,059 205,059 205,059 205,059 205,059 213,636 -2.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.44% 0.01% -0.13% 1.18% 1.78% 1.79% 1.43% -
ROE 1.89% 0.29% -0.38% 3.29% 4.96% 4.48% 1.38% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.34 12.86 4.85 37.13 30.26 22.06 10.83 47.03%
EPS 0.15 0.02 -0.03 0.26 0.40 0.36 0.11 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 205,059
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.40 4.26 1.61 12.30 10.03 7.31 3.74 42.92%
EPS 0.05 0.01 -0.01 0.09 0.13 0.12 0.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0265 0.0265 0.0265 0.0265 0.0265 0.0276 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.14 0.13 0.14 0.125 0.15 0.165 0.155 -
P/RPS 0.72 1.01 2.89 0.34 0.50 0.75 1.43 -36.63%
P/EPS 92.52 555.37 -463.04 47.47 37.83 46.03 140.91 -24.39%
EY 1.08 0.18 -0.22 2.11 2.64 2.17 0.71 32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.75 1.56 1.88 2.06 1.94 -6.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 12/05/16 22/02/16 27/11/15 19/08/15 14/05/15 -
Price 0.135 0.13 0.165 0.14 0.135 0.15 0.205 -
P/RPS 0.70 1.01 3.40 0.38 0.45 0.68 1.89 -48.33%
P/EPS 89.22 555.37 -545.72 53.16 34.05 41.85 186.36 -38.71%
EY 1.12 0.18 -0.18 1.88 2.94 2.39 0.54 62.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.63 2.06 1.75 1.69 1.88 2.56 -24.12%

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