[TFP] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 427.88%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 15,339 31,603 12,657 37,114 22,680 27,351 9,701 35.68%
PBT 120 201 478 1,687 456 1,765 247 -38.17%
Tax -89 -175 -223 -20 -159 -230 -70 17.34%
NP 31 26 255 1,667 297 1,535 177 -68.66%
-
NP to SH -166 64 149 1,647 312 1,533 193 -
-
Tax Rate 74.17% 87.06% 46.65% 1.19% 34.87% 13.03% 28.34% -
Total Cost 15,308 31,577 12,402 35,447 22,383 25,816 9,524 37.17%
-
Net Worth 31,125 32,000 31,928 30,128 29,119 28,239 25,089 15.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,125 32,000 31,928 30,128 29,119 28,239 25,089 15.44%
NOSH 207,500 213,333 212,857 200,853 207,999 201,710 192,999 4.94%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.20% 0.08% 2.01% 4.49% 1.31% 5.61% 1.82% -
ROE -0.53% 0.20% 0.47% 5.47% 1.07% 5.43% 0.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.39 14.81 5.95 18.48 10.90 13.56 5.03 29.20%
EPS -0.08 0.03 0.07 0.82 0.15 0.76 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 200,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.44 5.03 2.01 5.90 3.61 4.35 1.54 35.87%
EPS -0.03 0.01 0.02 0.26 0.05 0.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0509 0.0508 0.0479 0.0463 0.0449 0.0399 15.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.225 0.265 0.425 0.31 0.23 0.265 -
P/RPS 3.04 1.52 4.46 2.30 2.84 1.70 5.27 -30.68%
P/EPS -281.25 750.00 378.57 51.83 206.67 30.26 265.00 -
EY -0.36 0.13 0.26 1.93 0.48 3.30 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.77 2.83 2.21 1.64 2.04 -18.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 -
Price 0.215 0.24 0.195 0.29 0.325 0.33 0.30 -
P/RPS 2.91 1.62 3.28 1.57 2.98 2.43 5.97 -38.03%
P/EPS -268.75 800.00 278.57 35.37 216.67 43.42 300.00 -
EY -0.37 0.13 0.36 2.83 0.46 2.30 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.60 1.30 1.93 2.32 2.36 2.31 -27.34%

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