[TFP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,172 12,554 13,608 12,535 9,490 7,009 3,383 147.70%
PBT -1,884 -1,093 480 1,714 2,036 1,645 818 -
Tax -64 -224 -265 -277 -274 -114 -73 -8.40%
NP -1,948 -1,317 215 1,437 1,762 1,531 745 -
-
NP to SH -1,827 -1,257 215 1,437 1,762 1,531 745 -
-
Tax Rate - - 55.21% 16.16% 13.46% 6.93% 8.92% -
Total Cost 15,120 13,871 13,393 11,098 7,728 5,478 2,638 220.61%
-
Net Worth 18,362 18,199 18,048 18,200 19,249 19,649 10,443 45.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 962 962 962 - - - -
Div Payout % - 0.00% 447.67% 66.98% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 18,362 18,199 18,048 18,200 19,249 19,649 10,443 45.72%
NOSH 141,250 139,999 128,918 130,000 128,333 130,999 69,626 60.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.79% -10.49% 1.58% 11.46% 18.57% 21.84% 22.02% -
ROE -9.95% -6.91% 1.19% 7.90% 9.15% 7.79% 7.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.33 8.97 10.56 9.64 7.39 5.35 4.86 54.52%
EPS -1.29 -0.90 0.17 1.11 1.37 1.17 1.07 -
DPS 0.00 0.69 0.75 0.74 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.15 0.15 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.13 2.03 2.20 2.03 1.53 1.13 0.55 146.81%
EPS -0.30 -0.20 0.03 0.23 0.28 0.25 0.12 -
DPS 0.00 0.16 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.0297 0.0294 0.0292 0.0294 0.0311 0.0318 0.0169 45.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 - -
Price 0.16 0.15 0.12 0.12 0.13 0.14 0.00 -
P/RPS 1.72 1.67 1.14 1.24 1.76 2.62 0.00 -
P/EPS -12.37 -16.71 71.95 10.86 9.47 11.98 0.00 -
EY -8.08 -5.99 1.39 9.21 10.56 8.35 0.00 -
DY 0.00 4.58 6.25 6.17 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 0.86 0.86 0.87 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 26/11/08 - - - -
Price 0.16 0.12 0.14 0.09 0.00 0.00 0.00 -
P/RPS 1.72 1.34 1.33 0.93 0.00 0.00 0.00 -
P/EPS -12.37 -13.37 83.95 8.14 0.00 0.00 0.00 -
EY -8.08 -7.48 1.19 12.28 0.00 0.00 0.00 -
DY 0.00 5.73 5.36 8.23 0.00 0.00 0.00 -
P/NAPS 1.23 0.92 1.00 0.64 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