[TFP] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -152.9%
YoY- 52.94%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 87,946 70,399 50,506 53,295 64,051 73,529 70,292 16.15%
PBT -3,646 -2,721 -2,170 -1,608 -671 -608 -643 218.99%
Tax 103 103 103 -162 -162 -162 -162 -
NP -3,543 -2,618 -2,067 -1,770 -833 -770 -805 169.29%
-
NP to SH -3,501 -2,566 -1,967 -1,611 -637 -589 -715 189.19%
-
Tax Rate - - - - - - - -
Total Cost 91,489 73,017 52,573 55,065 64,884 74,299 71,097 18.36%
-
Net Worth 8,335 10,151 1,035,207 11,175 11,667 12,303 12,303 -22.91%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 8,335 10,151 1,035,207 11,175 11,667 12,303 12,303 -22.91%
NOSH 208,012 208,012 205,059 205,059 205,059 205,059 205,059 0.96%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -4.03% -3.72% -4.09% -3.32% -1.30% -1.05% -1.15% -
ROE -42.00% -25.28% -0.19% -14.42% -5.46% -4.79% -5.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.62 34.12 24.78 25.99 31.24 35.86 34.28 15.67%
EPS -1.70 -1.24 -0.97 -0.79 -0.31 -0.29 -0.35 187.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0492 5.08 0.0545 0.0569 0.06 0.06 -23.23%
Adjusted Per Share Value based on latest NOSH - 205,059
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.98 11.19 8.03 8.47 10.18 11.69 11.18 16.11%
EPS -0.56 -0.41 -0.31 -0.26 -0.10 -0.09 -0.11 196.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0161 1.6461 0.0178 0.0186 0.0196 0.0196 -22.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.105 0.105 0.095 0.145 0.165 0.14 0.145 -
P/RPS 0.25 0.31 0.38 0.56 0.53 0.39 0.42 -29.30%
P/EPS -6.19 -8.44 -9.84 -18.46 -53.12 -48.74 -41.59 -72.01%
EY -16.16 -11.84 -10.16 -5.42 -1.88 -2.05 -2.40 257.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.13 0.02 2.66 2.90 2.33 2.42 4.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 24/05/19 25/02/19 22/11/18 23/08/18 30/05/18 28/02/18 -
Price 0.105 0.10 0.095 0.11 0.13 0.125 0.155 -
P/RPS 0.25 0.29 0.38 0.42 0.42 0.35 0.45 -32.49%
P/EPS -6.19 -8.04 -9.84 -14.00 -41.85 -43.52 -44.45 -73.23%
EY -16.16 -12.44 -10.16 -7.14 -2.39 -2.30 -2.25 273.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.03 0.02 2.02 2.28 2.08 2.58 0.51%

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