[TFP] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2.86%
YoY- -782.78%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 62,930 76,136 92,157 90,689 100,197 89,710 96,713 -24.89%
PBT 875 1,367 -13,903 -14,046 -14,462 -14,463 2,486 -50.11%
Tax -318 -465 -209 -331 -365 -441 -507 -26.70%
NP 557 902 -14,112 -14,377 -14,827 -14,904 1,979 -57.01%
-
NP to SH 243 540 -14,586 -14,830 -15,266 -15,352 1,694 -72.56%
-
Tax Rate 36.34% 34.02% - - - - 20.39% -
Total Cost 62,373 75,234 106,269 105,066 115,024 104,614 94,734 -24.29%
-
Net Worth 16,404 16,404 16,404 16,404 17,090 16,360 31,125 -34.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 16,404 16,404 16,404 16,404 17,090 16,360 31,125 -34.72%
NOSH 205,059 205,059 205,059 205,059 213,636 204,501 207,500 -0.78%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.89% 1.18% -15.31% -15.85% -14.80% -16.61% 2.05% -
ROE 1.48% 3.29% -88.91% -90.40% -89.32% -93.84% 5.44% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.69 37.13 44.94 44.23 46.90 43.87 46.61 -24.29%
EPS 0.12 0.26 -7.11 -7.23 -7.15 -7.51 0.82 -72.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.15 -34.20%
Adjusted Per Share Value based on latest NOSH - 205,059
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.01 12.11 14.65 14.42 15.93 14.27 15.38 -24.87%
EPS 0.04 0.09 -2.32 -2.36 -2.43 -2.44 0.27 -71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0261 0.0261 0.0272 0.026 0.0495 -34.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.14 0.125 0.15 0.165 0.155 0.16 0.225 -
P/RPS 0.46 0.34 0.33 0.37 0.33 0.36 0.48 -2.79%
P/EPS 118.14 47.47 -2.11 -2.28 -2.17 -2.13 27.56 163.64%
EY 0.85 2.11 -47.42 -43.83 -46.10 -46.92 3.63 -61.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.56 1.88 2.06 1.94 2.00 1.50 10.81%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 22/02/16 27/11/15 19/08/15 14/05/15 17/02/15 27/11/14 -
Price 0.165 0.14 0.135 0.15 0.205 0.17 0.215 -
P/RPS 0.54 0.38 0.30 0.34 0.44 0.39 0.46 11.27%
P/EPS 139.24 53.16 -1.90 -2.07 -2.87 -2.26 26.34 203.15%
EY 0.72 1.88 -52.69 -48.21 -34.86 -44.16 3.80 -66.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.75 1.69 1.88 2.56 2.13 1.43 27.52%

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