[TFP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 101.53%
YoY- 57.72%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 76,136 62,046 45,239 23,144 89,710 59,599 44,260 43.42%
PBT 1,367 1,359 1,096 479 -14,463 799 679 59.23%
Tax -465 -255 -288 -147 -441 -487 -398 10.89%
NP 902 1,104 808 332 -14,904 312 281 117.14%
-
NP to SH 540 813 735 235 -15,352 47 213 85.61%
-
Tax Rate 34.02% 18.76% 26.28% 30.69% - 60.95% 58.62% -
Total Cost 75,234 60,942 44,431 22,812 104,614 59,287 43,979 42.89%
-
Net Worth 16,404 16,404 16,404 17,090 16,353 35,250 31,950 -35.80%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 16,404 16,404 16,404 17,090 16,353 35,250 31,950 -35.80%
NOSH 205,059 205,059 205,059 213,636 204,420 235,000 212,999 -2.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.18% 1.78% 1.79% 1.43% -16.61% 0.52% 0.63% -
ROE 3.29% 4.96% 4.48% 1.38% -93.88% 0.13% 0.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.13 30.26 22.06 10.83 43.88 25.36 20.78 47.09%
EPS 0.26 0.40 0.36 0.11 -7.51 0.02 0.10 88.75%
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 0.15 0.15 -34.15%
Adjusted Per Share Value based on latest NOSH - 213,636
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.11 9.87 7.19 3.68 14.27 9.48 7.04 43.42%
EPS 0.09 0.13 0.12 0.04 -2.44 0.01 0.03 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0261 0.0272 0.026 0.0561 0.0508 -35.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.125 0.15 0.165 0.155 0.16 0.225 0.225 -
P/RPS 0.34 0.50 0.75 1.43 0.36 0.89 1.08 -53.62%
P/EPS 47.47 37.83 46.03 140.91 -2.13 1,125.00 225.00 -64.45%
EY 2.11 2.64 2.17 0.71 -46.94 0.09 0.44 183.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.88 2.06 1.94 2.00 1.50 1.50 2.64%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 27/11/15 19/08/15 14/05/15 17/02/15 27/11/14 25/08/14 -
Price 0.14 0.135 0.15 0.205 0.17 0.215 0.24 -
P/RPS 0.38 0.45 0.68 1.89 0.39 0.85 1.15 -52.10%
P/EPS 53.16 34.05 41.85 186.36 -2.26 1,075.00 240.00 -63.29%
EY 1.88 2.94 2.39 0.54 -44.18 0.09 0.42 170.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.69 1.88 2.56 2.13 1.43 1.60 6.13%

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