[TFP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -75.48%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,650 14,255 8,348 8,140 11,686 5,794 12,356 -27.37%
PBT 256 241 -290 -1 202 75 -2,570 -
Tax -166 -220 35 39 -89 0 35 -
NP 90 21 -255 38 113 75 -2,535 -
-
NP to SH 103 25 -213 38 155 131 -2,443 -
-
Tax Rate 64.84% 91.29% - - 44.06% 0.00% - -
Total Cost 7,560 14,234 8,603 8,102 11,573 5,719 14,891 -36.38%
-
Net Worth 14,714 12,500 15,619 13,933 15,499 16,011 14,040 3.17%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,714 12,500 15,619 13,933 15,499 16,011 14,040 3.17%
NOSH 147,142 125,000 141,999 126,666 140,909 145,555 140,402 3.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.18% 0.15% -3.05% 0.47% 0.97% 1.29% -20.52% -
ROE 0.70% 0.20% -1.36% 0.27% 1.00% 0.82% -17.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.20 11.40 5.88 6.43 8.29 3.98 8.80 -29.60%
EPS 0.07 0.02 -0.15 0.03 0.11 0.09 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.24 2.30 1.35 1.32 1.89 0.94 2.00 -27.31%
EPS 0.02 0.00 -0.03 0.01 0.03 0.02 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0202 0.0252 0.0225 0.025 0.0259 0.0227 3.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.19 0.17 0.12 0.11 0.10 0.12 -
P/RPS 3.08 1.67 2.89 1.87 1.33 2.51 1.36 72.54%
P/EPS 228.57 950.00 -113.33 400.00 100.00 111.11 -6.90 -
EY 0.44 0.11 -0.88 0.25 1.00 0.90 -14.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.90 1.55 1.09 1.00 0.91 1.20 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 -
Price 0.20 0.17 0.17 0.14 0.11 0.11 0.115 -
P/RPS 3.85 1.49 2.89 2.18 1.33 2.76 1.31 105.31%
P/EPS 285.71 850.00 -113.33 466.67 100.00 122.22 -6.61 -
EY 0.35 0.12 -0.88 0.21 1.00 0.82 -15.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 1.55 1.27 1.00 1.00 1.15 44.66%

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