[TFP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 81.3%
YoY- -39.49%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 19,336 16,138 15,392 13,825 87,716 73,237 56,434 -50.87%
PBT -3,625 -2,794 -1,941 -670 -3,586 -2,661 -2,272 36.34%
Tax -48 0 0 0 7 0 0 -
NP -3,673 -2,794 -1,941 -670 -3,579 -2,661 -2,272 37.54%
-
NP to SH -3,624 -2,760 -1,908 -657 -3,513 -2,614 -2,232 37.94%
-
Tax Rate - - - - - - - -
Total Cost 23,009 18,932 17,333 14,495 91,295 75,898 58,706 -46.29%
-
Net Worth 15,850 7,724 5,127 6,388 7,070 7,964 8,335 53.19%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 15,850 7,724 5,127 6,388 7,070 7,964 8,335 53.19%
NOSH 459,393 457,371 208,012 208,012 208,012 208,012 208,012 69.18%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -19.00% -17.31% -12.61% -4.85% -4.08% -3.63% -4.03% -
ROE -22.86% -35.73% -37.21% -10.28% -49.69% -32.82% -26.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.25 7.71 7.45 6.69 42.43 35.49 27.35 -70.93%
EPS -0.80 -1.32 -0.92 -0.32 -1.70 -1.27 -1.08 -18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0348 0.0369 0.0248 0.0309 0.0342 0.0386 0.0404 -9.42%
Adjusted Per Share Value based on latest NOSH - 208,012
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.07 2.57 2.45 2.20 13.95 11.65 8.97 -50.91%
EPS -0.58 -0.44 -0.30 -0.10 -0.56 -0.42 -0.35 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0123 0.0082 0.0102 0.0112 0.0127 0.0133 52.82%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.23 0.125 0.09 0.06 0.065 0.08 0.105 -
P/RPS 5.42 1.62 1.21 0.90 0.15 0.23 0.38 483.41%
P/EPS -28.91 -9.48 -9.75 -18.88 -3.83 -6.31 -9.71 106.27%
EY -3.46 -10.55 -10.25 -5.30 -26.14 -15.84 -10.30 -51.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.61 3.39 3.63 1.94 1.90 2.07 2.60 85.74%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 28/08/20 30/06/20 25/02/20 20/11/19 26/08/19 -
Price 0.175 0.13 0.195 0.09 0.08 0.075 0.105 -
P/RPS 4.12 1.69 2.62 1.35 0.19 0.21 0.38 386.33%
P/EPS -21.99 -9.86 -21.13 -28.32 -4.71 -5.92 -9.71 72.02%
EY -4.55 -10.14 -4.73 -3.53 -21.24 -16.89 -10.30 -41.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 3.52 7.86 2.91 2.34 1.94 2.60 54.95%

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