[TFP] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.5%
YoY--%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,456 3,045 2,481 3,626 3,383 0 0 -
PBT -416 -322 391 827 818 0 0 -
Tax -61 -3 -160 -41 -73 0 0 -
NP -477 -325 231 786 745 0 0 -
-
NP to SH -477 -325 231 786 745 0 0 -
-
Tax Rate - - 40.92% 4.96% 8.92% - - -
Total Cost 4,933 3,370 2,250 2,840 2,638 0 0 -
-
Net Worth 18,048 18,200 19,249 19,649 10,443 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 962 - - - - -
Div Payout % - - 416.67% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,048 18,200 19,249 19,649 10,443 0 0 -
NOSH 128,918 130,000 128,333 130,999 69,626 0 0 -
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -10.70% -10.67% 9.31% 21.68% 22.02% 0.00% 0.00% -
ROE -2.64% -1.79% 1.20% 4.00% 7.13% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.46 2.34 1.93 2.77 4.86 0.00 0.00 -
EPS -0.37 -0.25 0.18 0.60 1.07 0.00 0.00 -
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.72 0.49 0.40 0.59 0.55 0.00 0.00 -
EPS -0.08 -0.05 0.04 0.13 0.12 0.00 0.00 -
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0294 0.0311 0.0318 0.0169 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 - - - -
Price 0.12 0.12 0.13 0.14 0.00 0.00 0.00 -
P/RPS 3.47 5.12 6.72 5.06 0.00 0.00 0.00 -
P/EPS -32.43 -48.00 72.22 23.33 0.00 0.00 0.00 -
EY -3.08 -2.08 1.38 4.29 0.00 0.00 0.00 -
DY 0.00 0.00 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.87 0.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 29/05/08 20/02/08 - - -
Price 0.14 0.09 0.12 0.14 0.00 0.00 0.00 -
P/RPS 4.05 3.84 6.21 5.06 0.00 0.00 0.00 -
P/EPS -37.84 -36.00 66.67 23.33 0.00 0.00 0.00 -
EY -2.64 -2.78 1.50 4.29 0.00 0.00 0.00 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.64 0.80 0.93 0.00 0.00 0.00 -

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