[TFP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -45.35%
YoY- -203.69%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 68,401 61,414 33,120 13,172 12,554 13,608 12,535 210.27%
PBT -1,289 -2,457 -2,173 -1,884 -1,093 480 1,714 -
Tax -136 -113 -61 -64 -224 -265 -277 -37.79%
NP -1,425 -2,570 -2,234 -1,948 -1,317 215 1,437 -
-
NP to SH -1,239 -2,366 -2,082 -1,827 -1,257 215 1,437 -
-
Tax Rate - - - - - 55.21% 16.16% -
Total Cost 69,826 63,984 35,354 15,120 13,871 13,393 11,098 241.19%
-
Net Worth 17,070 16,677 18,390 18,362 18,199 18,048 18,200 -4.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 962 962 962 -
Div Payout % - - - - 0.00% 447.67% 66.98% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,070 16,677 18,390 18,362 18,199 18,048 18,200 -4.18%
NOSH 142,258 138,979 141,463 141,250 139,999 128,918 130,000 6.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -2.08% -4.18% -6.75% -14.79% -10.49% 1.58% 11.46% -
ROE -7.26% -14.19% -11.32% -9.95% -6.91% 1.19% 7.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.08 44.19 23.41 9.33 8.97 10.56 9.64 192.20%
EPS -0.87 -1.70 -1.47 -1.29 -0.90 0.17 1.11 -
DPS 0.00 0.00 0.00 0.00 0.69 0.75 0.74 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.14 -9.77%
Adjusted Per Share Value based on latest NOSH - 141,250
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.88 9.77 5.27 2.09 2.00 2.16 1.99 210.67%
EPS -0.20 -0.38 -0.33 -0.29 -0.20 0.03 0.23 -
DPS 0.00 0.00 0.00 0.00 0.15 0.15 0.15 -
NAPS 0.0271 0.0265 0.0292 0.0292 0.0289 0.0287 0.0289 -4.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.11 0.14 0.13 0.16 0.15 0.12 0.12 -
P/RPS 0.23 0.32 0.56 1.72 1.67 1.14 1.24 -67.50%
P/EPS -12.63 -8.22 -8.83 -12.37 -16.71 71.95 10.86 -
EY -7.92 -12.16 -11.32 -8.08 -5.99 1.39 9.21 -
DY 0.00 0.00 0.00 0.00 4.58 6.25 6.17 -
P/NAPS 0.92 1.17 1.00 1.23 1.15 0.86 0.86 4.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 25/11/09 28/08/09 27/05/09 27/02/09 26/11/08 -
Price 0.11 0.14 0.12 0.16 0.12 0.14 0.09 -
P/RPS 0.23 0.32 0.51 1.72 1.34 1.33 0.93 -60.63%
P/EPS -12.63 -8.22 -8.15 -12.37 -13.37 83.95 8.14 -
EY -7.92 -12.16 -12.26 -8.08 -7.48 1.19 12.28 -
DY 0.00 0.00 0.00 0.00 5.73 5.36 8.23 -
P/NAPS 0.92 1.17 0.92 1.23 0.92 1.00 0.64 27.39%

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