[TFP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.17%
YoY- 96.98%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 77,551 57,850 62,404 47,599 38,393 42,429 33,968 73.47%
PBT 4,213 2,704 2,698 218 206 152 -14 -
Tax -746 -682 -832 -346 -312 -235 -15 1255.60%
NP 3,467 2,022 1,866 -128 -106 -83 -29 -
-
NP to SH 3,467 2,037 1,869 -64 -47 5 111 893.87%
-
Tax Rate 17.71% 25.22% 30.84% 158.72% 151.46% 154.61% - -
Total Cost 74,084 55,828 60,538 47,727 38,499 42,512 33,997 68.16%
-
Net Worth 28,239 25,089 20,277 25,199 14,714 12,500 15,619 48.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 28,239 25,089 20,277 25,199 14,714 12,500 15,619 48.46%
NOSH 201,710 192,999 155,980 210,000 147,142 125,000 141,999 26.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.47% 3.50% 2.99% -0.27% -0.28% -0.20% -0.09% -
ROE 12.28% 8.12% 9.22% -0.25% -0.32% 0.04% 0.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.45 29.97 40.01 22.67 26.09 33.94 23.92 37.26%
EPS 1.72 1.06 1.20 -0.03 -0.03 0.00 0.08 674.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.10 0.10 0.11 17.45%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.33 9.20 9.92 7.57 6.10 6.75 5.40 73.48%
EPS 0.55 0.32 0.30 -0.01 -0.01 0.00 0.02 812.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0449 0.0399 0.0322 0.0401 0.0234 0.0199 0.0248 48.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.265 0.25 0.22 0.16 0.19 0.17 -
P/RPS 0.60 0.88 0.62 0.97 0.61 0.56 0.71 -10.62%
P/EPS 13.38 25.11 20.86 -721.88 -500.91 4,750.00 217.48 -84.44%
EY 7.47 3.98 4.79 -0.14 -0.20 0.02 0.46 542.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.04 1.92 1.83 1.60 1.90 1.55 3.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 -
Price 0.33 0.30 0.25 0.25 0.20 0.17 0.17 -
P/RPS 0.86 1.00 0.62 1.10 0.77 0.50 0.71 13.64%
P/EPS 19.20 28.42 20.86 -820.31 -626.14 4,250.00 217.48 -80.20%
EY 5.21 3.52 4.79 -0.12 -0.16 0.02 0.46 405.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.31 1.92 2.08 2.00 1.70 1.55 32.38%

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