[TFP] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1040.0%
YoY- 97.73%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 57,850 62,404 47,599 38,393 42,429 33,968 37,976 32.35%
PBT 2,704 2,698 218 206 152 -14 -2,294 -
Tax -682 -832 -346 -312 -235 -15 -15 1170.92%
NP 2,022 1,866 -128 -106 -83 -29 -2,309 -
-
NP to SH 2,037 1,869 -64 -47 5 111 -2,119 -
-
Tax Rate 25.22% 30.84% 158.72% 151.46% 154.61% - - -
Total Cost 55,828 60,538 47,727 38,499 42,512 33,997 40,285 24.27%
-
Net Worth 25,089 20,277 25,199 14,714 12,500 15,619 13,933 47.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 25,089 20,277 25,199 14,714 12,500 15,619 13,933 47.95%
NOSH 192,999 155,980 210,000 147,142 125,000 141,999 126,666 32.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.50% 2.99% -0.27% -0.28% -0.20% -0.09% -6.08% -
ROE 8.12% 9.22% -0.25% -0.32% 0.04% 0.71% -15.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.97 40.01 22.67 26.09 33.94 23.92 29.98 -0.02%
EPS 1.06 1.20 -0.03 -0.03 0.00 0.08 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.10 0.10 0.11 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 147,142
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.20 9.92 7.57 6.10 6.75 5.40 6.04 32.34%
EPS 0.32 0.30 -0.01 -0.01 0.00 0.02 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0322 0.0401 0.0234 0.0199 0.0248 0.0222 47.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.265 0.25 0.22 0.16 0.19 0.17 0.12 -
P/RPS 0.88 0.62 0.97 0.61 0.56 0.71 0.40 69.07%
P/EPS 25.11 20.86 -721.88 -500.91 4,750.00 217.48 -7.17 -
EY 3.98 4.79 -0.14 -0.20 0.02 0.46 -13.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.92 1.83 1.60 1.90 1.55 1.09 51.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 -
Price 0.30 0.25 0.25 0.20 0.17 0.17 0.14 -
P/RPS 1.00 0.62 1.10 0.77 0.50 0.71 0.47 65.34%
P/EPS 28.42 20.86 -820.31 -626.14 4,250.00 217.48 -8.37 -
EY 3.52 4.79 -0.12 -0.16 0.02 0.46 -11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.92 2.08 2.00 1.70 1.55 1.27 48.95%

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