[TFP] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.32%
YoY- 140.58%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,255 8,348 8,140 11,686 5,794 12,356 12,096 11.55%
PBT 241 -290 -1 202 75 -2,570 212 8.91%
Tax -220 35 39 -89 0 35 -130 41.96%
NP 21 -255 38 113 75 -2,535 82 -59.63%
-
NP to SH 25 -213 38 155 131 -2,443 82 -54.66%
-
Tax Rate 91.29% - - 44.06% 0.00% - 61.32% -
Total Cost 14,234 8,603 8,102 11,573 5,719 14,891 12,014 11.95%
-
Net Worth 12,500 15,619 13,933 15,499 16,011 14,040 16,399 -16.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,500 15,619 13,933 15,499 16,011 14,040 16,399 -16.54%
NOSH 125,000 141,999 126,666 140,909 145,555 140,402 136,666 -5.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.15% -3.05% 0.47% 0.97% 1.29% -20.52% 0.68% -
ROE 0.20% -1.36% 0.27% 1.00% 0.82% -17.40% 0.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.40 5.88 6.43 8.29 3.98 8.80 8.85 18.36%
EPS 0.02 -0.15 0.03 0.11 0.09 -1.74 0.06 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.11 0.10 0.12 -11.43%
Adjusted Per Share Value based on latest NOSH - 140,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.27 1.33 1.29 1.86 0.92 1.96 1.92 11.79%
EPS 0.00 -0.03 0.01 0.02 0.02 -0.39 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0248 0.0222 0.0246 0.0255 0.0223 0.0261 -16.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.17 0.12 0.11 0.10 0.12 0.10 -
P/RPS 1.67 2.89 1.87 1.33 2.51 1.36 1.13 29.71%
P/EPS 950.00 -113.33 400.00 100.00 111.11 -6.90 166.67 218.75%
EY 0.11 -0.88 0.25 1.00 0.90 -14.50 0.60 -67.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.55 1.09 1.00 0.91 1.20 0.83 73.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 16/11/10 -
Price 0.17 0.17 0.14 0.11 0.11 0.115 0.10 -
P/RPS 1.49 2.89 2.18 1.33 2.76 1.31 1.13 20.22%
P/EPS 850.00 -113.33 466.67 100.00 122.22 -6.61 166.67 195.99%
EY 0.12 -0.88 0.21 1.00 0.82 -15.13 0.60 -65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.55 1.27 1.00 1.00 1.15 0.83 61.20%

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