[TFP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8090.48%
YoY- 907.51%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,680 27,351 9,701 23,153 17,346 7,650 14,255 36.24%
PBT 456 1,765 247 2,190 11 256 241 52.91%
Tax -159 -230 -70 -451 5 -166 -220 -19.44%
NP 297 1,535 177 1,739 16 90 21 483.88%
-
NP to SH 312 1,533 193 1,720 21 103 25 437.20%
-
Tax Rate 34.87% 13.03% 28.34% 20.59% -45.45% 64.84% 91.29% -
Total Cost 22,383 25,816 9,524 21,414 17,330 7,560 14,234 35.18%
-
Net Worth 29,119 28,239 25,089 20,277 25,199 14,714 12,500 75.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,119 28,239 25,089 20,277 25,199 14,714 12,500 75.63%
NOSH 207,999 201,710 192,999 155,980 210,000 147,142 125,000 40.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.31% 5.61% 1.82% 7.51% 0.09% 1.18% 0.15% -
ROE 1.07% 5.43% 0.77% 8.48% 0.08% 0.70% 0.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.90 13.56 5.03 14.84 8.26 5.20 11.40 -2.94%
EPS 0.15 0.76 0.10 1.10 0.01 0.07 0.02 282.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.12 0.10 0.10 25.12%
Adjusted Per Share Value based on latest NOSH - 155,980
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.66 4.42 1.57 3.74 2.80 1.24 2.30 36.26%
EPS 0.05 0.25 0.03 0.28 0.00 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0456 0.0405 0.0328 0.0407 0.0238 0.0202 75.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.23 0.265 0.25 0.22 0.16 0.19 -
P/RPS 2.84 1.70 5.27 1.68 2.66 3.08 1.67 42.42%
P/EPS 206.67 30.26 265.00 22.67 2,200.00 228.57 950.00 -63.79%
EY 0.48 3.30 0.38 4.41 0.05 0.44 0.11 166.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.64 2.04 1.92 1.83 1.60 1.90 10.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 -
Price 0.325 0.33 0.30 0.25 0.25 0.20 0.17 -
P/RPS 2.98 2.43 5.97 1.68 3.03 3.85 1.49 58.67%
P/EPS 216.67 43.42 300.00 22.67 2,500.00 285.71 850.00 -59.76%
EY 0.46 2.30 0.33 4.41 0.04 0.35 0.12 144.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.36 2.31 1.92 2.08 2.00 1.70 23.01%

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