[TFP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.12%
YoY- -241.77%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,393 42,429 33,968 37,976 41,932 34,738 38,503 -0.19%
PBT 206 152 -14 -2,294 -2,081 -2,631 -2,284 -
Tax -312 -235 -15 -15 -184 -129 -152 61.58%
NP -106 -83 -29 -2,309 -2,265 -2,760 -2,436 -87.65%
-
NP to SH -47 5 111 -2,119 -2,075 -2,612 -2,302 -92.54%
-
Tax Rate 151.46% 154.61% - - - - - -
Total Cost 38,499 42,512 33,997 40,285 44,197 37,498 40,939 -4.01%
-
Net Worth 14,714 12,500 15,619 13,933 15,499 16,011 14,040 3.17%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,714 12,500 15,619 13,933 15,499 16,011 14,040 3.17%
NOSH 147,142 125,000 141,999 126,666 140,909 145,555 140,402 3.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.28% -0.20% -0.09% -6.08% -5.40% -7.95% -6.33% -
ROE -0.32% 0.04% 0.71% -15.21% -13.39% -16.31% -16.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.09 33.94 23.92 29.98 29.76 23.87 27.42 -3.26%
EPS -0.03 0.00 0.08 -1.67 -1.47 -1.79 -1.64 -93.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.20 6.86 5.49 6.14 6.78 5.61 6.22 -0.21%
EPS -0.01 0.00 0.02 -0.34 -0.34 -0.42 -0.37 -91.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0202 0.0252 0.0225 0.025 0.0259 0.0227 3.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.19 0.17 0.12 0.11 0.10 0.12 -
P/RPS 0.61 0.56 0.71 0.40 0.37 0.42 0.44 24.35%
P/EPS -500.91 4,750.00 217.48 -7.17 -7.47 -5.57 -7.32 1577.32%
EY -0.20 0.02 0.46 -13.94 -13.39 -17.95 -13.66 -94.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.90 1.55 1.09 1.00 0.91 1.20 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 -
Price 0.20 0.17 0.17 0.14 0.11 0.11 0.115 -
P/RPS 0.77 0.50 0.71 0.47 0.37 0.46 0.42 49.84%
P/EPS -626.14 4,250.00 217.48 -8.37 -7.47 -6.13 -7.01 1903.66%
EY -0.16 0.02 0.46 -11.95 -13.39 -16.31 -14.26 -95.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 1.55 1.27 1.00 1.00 1.15 44.66%

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