[TFP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -79.61%
YoY- -44.74%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,351 9,701 23,153 17,346 7,650 14,255 8,348 120.75%
PBT 1,765 247 2,190 11 256 241 -290 -
Tax -230 -70 -451 5 -166 -220 35 -
NP 1,535 177 1,739 16 90 21 -255 -
-
NP to SH 1,533 193 1,720 21 103 25 -213 -
-
Tax Rate 13.03% 28.34% 20.59% -45.45% 64.84% 91.29% - -
Total Cost 25,816 9,524 21,414 17,330 7,560 14,234 8,603 108.18%
-
Net Worth 28,239 25,089 20,277 25,199 14,714 12,500 15,619 48.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 28,239 25,089 20,277 25,199 14,714 12,500 15,619 48.46%
NOSH 201,710 192,999 155,980 210,000 147,142 125,000 141,999 26.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.61% 1.82% 7.51% 0.09% 1.18% 0.15% -3.05% -
ROE 5.43% 0.77% 8.48% 0.08% 0.70% 0.20% -1.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.56 5.03 14.84 8.26 5.20 11.40 5.88 74.63%
EPS 0.76 0.10 1.10 0.01 0.07 0.02 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.10 0.10 0.11 17.45%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.42 1.57 3.74 2.80 1.24 2.30 1.35 120.65%
EPS 0.25 0.03 0.28 0.00 0.02 0.00 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0405 0.0328 0.0407 0.0238 0.0202 0.0252 48.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.265 0.25 0.22 0.16 0.19 0.17 -
P/RPS 1.70 5.27 1.68 2.66 3.08 1.67 2.89 -29.81%
P/EPS 30.26 265.00 22.67 2,200.00 228.57 950.00 -113.33 -
EY 3.30 0.38 4.41 0.05 0.44 0.11 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.04 1.92 1.83 1.60 1.90 1.55 3.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 -
Price 0.33 0.30 0.25 0.25 0.20 0.17 0.17 -
P/RPS 2.43 5.97 1.68 3.03 3.85 1.49 2.89 -10.92%
P/EPS 43.42 300.00 22.67 2,500.00 285.71 850.00 -113.33 -
EY 2.30 0.33 4.41 0.04 0.35 0.12 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.31 1.92 2.08 2.00 1.70 1.55 32.38%

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