[TFP] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -22.01%
YoY- -54.92%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 90,689 100,197 89,710 96,713 104,054 99,802 96,846 -4.29%
PBT -14,046 -14,462 -14,463 2,486 2,822 4,386 4,155 -
Tax -331 -365 -441 -507 -577 -632 -479 -21.89%
NP -14,377 -14,827 -14,904 1,979 2,245 3,754 3,676 -
-
NP to SH -14,830 -15,266 -15,352 1,694 2,172 3,641 3,685 -
-
Tax Rate - - - 20.39% 20.45% 14.41% 11.53% -
Total Cost 105,066 115,024 104,614 94,734 101,809 96,048 93,170 8.36%
-
Net Worth 16,404 17,090 16,360 31,125 32,000 31,928 30,128 -33.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 16,404 17,090 16,360 31,125 32,000 31,928 30,128 -33.39%
NOSH 205,059 213,636 204,501 207,500 213,333 212,857 200,853 1.39%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.85% -14.80% -16.61% 2.05% 2.16% 3.76% 3.80% -
ROE -90.40% -89.32% -93.84% 5.44% 6.79% 11.40% 12.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.23 46.90 43.87 46.61 48.78 46.89 48.22 -5.61%
EPS -7.23 -7.15 -7.51 0.82 1.02 1.71 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.15 0.15 0.15 0.15 -34.31%
Adjusted Per Share Value based on latest NOSH - 207,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.42 15.93 14.27 15.38 16.55 15.87 15.40 -4.30%
EPS -2.36 -2.43 -2.44 0.27 0.35 0.58 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0272 0.026 0.0495 0.0509 0.0508 0.0479 -33.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.155 0.16 0.225 0.225 0.265 0.425 -
P/RPS 0.37 0.33 0.36 0.48 0.46 0.57 0.88 -43.96%
P/EPS -2.28 -2.17 -2.13 27.56 22.10 15.49 23.16 -
EY -43.83 -46.10 -46.92 3.63 4.53 6.45 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 2.00 1.50 1.50 1.77 2.83 -19.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 14/05/15 17/02/15 27/11/14 25/08/14 21/05/14 28/02/14 -
Price 0.15 0.205 0.17 0.215 0.24 0.195 0.29 -
P/RPS 0.34 0.44 0.39 0.46 0.49 0.42 0.60 -31.59%
P/EPS -2.07 -2.87 -2.26 26.34 23.57 11.40 15.81 -
EY -48.21 -34.86 -44.16 3.80 4.24 8.77 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.56 2.13 1.43 1.60 1.30 1.93 -1.73%

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