[TFP] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -46.77%
YoY- -164.03%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,993 3,099 2,572 4,456 3,045 2,481 3,626 242.20%
PBT -611 -400 -746 -416 -322 391 827 -
Tax 0 0 0 -61 -3 -160 -41 -
NP -611 -400 -746 -477 -325 231 786 -
-
NP to SH -580 -339 -686 -477 -325 231 786 -
-
Tax Rate - - - - - 40.92% 4.96% -
Total Cost 23,604 3,499 3,318 4,933 3,370 2,250 2,840 309.78%
-
Net Worth 18,390 18,362 18,199 18,048 18,200 19,249 19,649 -4.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 962 - -
Div Payout % - - - - - 416.67% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 18,390 18,362 18,199 18,048 18,200 19,249 19,649 -4.31%
NOSH 141,463 141,250 139,999 128,918 130,000 128,333 130,999 5.25%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.66% -12.91% -29.00% -10.70% -10.67% 9.31% 21.68% -
ROE -3.15% -1.85% -3.77% -2.64% -1.79% 1.20% 4.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.25 2.19 1.84 3.46 2.34 1.93 2.77 224.92%
EPS -0.41 -0.24 -0.49 -0.37 -0.25 0.18 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.15 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 128,918
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.72 0.50 0.42 0.72 0.49 0.40 0.59 240.91%
EPS -0.09 -0.05 -0.11 -0.08 -0.05 0.04 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.0297 0.0297 0.0294 0.0292 0.0294 0.0311 0.0318 -4.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.13 0.16 0.15 0.12 0.12 0.13 0.14 -
P/RPS 0.80 7.29 8.16 3.47 5.12 6.72 5.06 -70.72%
P/EPS -31.71 -66.67 -30.61 -32.43 -48.00 72.22 23.33 -
EY -3.15 -1.50 -3.27 -3.08 -2.08 1.38 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 1.00 1.23 1.15 0.86 0.86 0.87 0.93 4.95%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 27/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.12 0.16 0.12 0.14 0.09 0.12 0.14 -
P/RPS 0.74 7.29 6.53 4.05 3.84 6.21 5.06 -72.20%
P/EPS -29.27 -66.67 -24.49 -37.84 -36.00 66.67 23.33 -
EY -3.42 -1.50 -4.08 -2.64 -2.78 1.50 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.92 1.23 0.92 1.00 0.64 0.80 0.93 -0.71%

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