[TFP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.48%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,404 39,251 21,905 14,255 33,968 25,620 17,480 132.68%
PBT 2,698 508 497 241 -14 276 277 352.94%
Tax -832 -381 -386 -220 -53 -88 -89 340.77%
NP 1,866 127 111 21 -67 188 188 358.65%
-
NP to SH 1,869 149 128 25 111 324 286 247.55%
-
Tax Rate 30.84% 75.00% 77.67% 91.29% - 31.88% 32.13% -
Total Cost 60,538 39,124 21,794 14,234 34,035 25,432 17,292 129.68%
-
Net Worth 20,378 17,879 14,222 12,500 15,262 15,495 15,729 18.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,378 17,879 14,222 12,500 15,262 15,495 15,729 18.74%
NOSH 156,756 148,999 142,222 125,000 138,750 140,869 142,999 6.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99% 0.32% 0.51% 0.15% -0.20% 0.73% 1.08% -
ROE 9.17% 0.83% 0.90% 0.20% 0.73% 2.09% 1.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.81 26.34 15.40 11.40 24.48 18.19 12.22 118.97%
EPS 1.20 0.10 0.09 0.02 0.08 0.23 0.20 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.10 0.10 0.11 0.11 0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 125,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.92 6.24 3.48 2.27 5.40 4.07 2.78 132.61%
EPS 0.30 0.02 0.02 0.00 0.02 0.05 0.05 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0284 0.0226 0.0199 0.0243 0.0246 0.025 18.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.22 0.16 0.19 0.17 0.12 0.11 -
P/RPS 0.63 0.84 1.04 1.67 0.69 0.66 0.90 -21.07%
P/EPS 20.97 220.00 177.78 950.00 212.50 52.17 55.00 -47.26%
EY 4.77 0.45 0.56 0.11 0.47 1.92 1.82 89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.83 1.60 1.90 1.55 1.09 1.00 54.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 -
Price 0.25 0.25 0.20 0.17 0.17 0.14 0.11 -
P/RPS 0.63 0.95 1.30 1.49 0.69 0.77 0.90 -21.07%
P/EPS 20.97 250.00 222.22 850.00 212.50 60.87 55.00 -47.26%
EY 4.77 0.40 0.45 0.12 0.47 1.64 1.82 89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.08 2.00 1.70 1.55 1.27 1.00 54.17%

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