[TFP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.47%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,738 38,503 58,897 69,794 68,401 61,414 33,120 3.23%
PBT -2,631 -2,284 -414 -1,237 -1,289 -2,457 -2,173 13.61%
Tax -129 -152 -300 -170 -136 -113 -61 64.83%
NP -2,760 -2,436 -714 -1,407 -1,425 -2,570 -2,234 15.15%
-
NP to SH -2,612 -2,302 -620 -1,282 -1,239 -2,366 -2,082 16.33%
-
Tax Rate - - - - - - - -
Total Cost 37,498 40,939 59,611 71,201 69,826 63,984 35,354 4.00%
-
Net Worth 16,011 14,040 16,399 16,977 17,070 16,677 18,390 -8.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 16,011 14,040 16,399 16,977 17,070 16,677 18,390 -8.82%
NOSH 145,555 140,402 136,666 141,481 142,258 138,979 141,463 1.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.95% -6.33% -1.21% -2.02% -2.08% -4.18% -6.75% -
ROE -16.31% -16.40% -3.78% -7.55% -7.26% -14.19% -11.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.87 27.42 43.10 49.33 48.08 44.19 23.41 1.30%
EPS -1.79 -1.64 -0.45 -0.91 -0.87 -1.70 -1.47 14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.12 0.12 0.12 0.12 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 141,481
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.52 6.12 9.37 11.10 10.88 9.77 5.27 3.14%
EPS -0.42 -0.37 -0.10 -0.20 -0.20 -0.38 -0.33 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0223 0.0261 0.027 0.0271 0.0265 0.0292 -8.64%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.12 0.10 0.09 0.11 0.14 0.13 -
P/RPS 0.42 0.44 0.23 0.18 0.23 0.32 0.56 -17.46%
P/EPS -5.57 -7.32 -22.04 -9.93 -12.63 -8.22 -8.83 -26.46%
EY -17.95 -13.66 -4.54 -10.07 -7.92 -12.16 -11.32 36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.20 0.83 0.75 0.92 1.17 1.00 -6.09%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 28/02/11 16/11/10 25/08/10 21/05/10 25/02/10 25/11/09 -
Price 0.11 0.115 0.10 0.10 0.11 0.14 0.12 -
P/RPS 0.46 0.42 0.23 0.20 0.23 0.32 0.51 -6.65%
P/EPS -6.13 -7.01 -22.04 -11.04 -12.63 -8.22 -8.15 -17.30%
EY -16.31 -14.26 -4.54 -9.06 -7.92 -12.16 -12.26 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 0.83 0.83 0.92 1.17 0.92 5.72%

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