[TFP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 105.24%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,599 38,393 42,429 33,968 37,976 41,932 34,738 23.29%
PBT 218 206 152 -14 -2,294 -2,081 -2,631 -
Tax -346 -312 -235 -15 -15 -184 -129 92.69%
NP -128 -106 -83 -29 -2,309 -2,265 -2,760 -87.01%
-
NP to SH -64 -47 5 111 -2,119 -2,075 -2,612 -91.50%
-
Tax Rate 158.72% 151.46% 154.61% - - - - -
Total Cost 47,727 38,499 42,512 33,997 40,285 44,197 37,498 17.39%
-
Net Worth 25,199 14,714 12,500 15,619 13,933 15,499 16,011 35.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,199 14,714 12,500 15,619 13,933 15,499 16,011 35.19%
NOSH 210,000 147,142 125,000 141,999 126,666 140,909 145,555 27.59%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.27% -0.28% -0.20% -0.09% -6.08% -5.40% -7.95% -
ROE -0.25% -0.32% 0.04% 0.71% -15.21% -13.39% -16.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.67 26.09 33.94 23.92 29.98 29.76 23.87 -3.37%
EPS -0.03 -0.03 0.00 0.08 -1.67 -1.47 -1.79 -93.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.10 0.10 0.11 0.11 0.11 0.11 5.95%
Adjusted Per Share Value based on latest NOSH - 141,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.69 6.20 6.86 5.49 6.14 6.78 5.61 23.32%
EPS -0.01 -0.01 0.00 0.02 -0.34 -0.34 -0.42 -91.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0238 0.0202 0.0252 0.0225 0.025 0.0259 35.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.16 0.19 0.17 0.12 0.11 0.10 -
P/RPS 0.97 0.61 0.56 0.71 0.40 0.37 0.42 74.45%
P/EPS -721.88 -500.91 4,750.00 217.48 -7.17 -7.47 -5.57 2438.39%
EY -0.14 -0.20 0.02 0.46 -13.94 -13.39 -17.95 -96.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.60 1.90 1.55 1.09 1.00 0.91 59.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 -
Price 0.25 0.20 0.17 0.17 0.14 0.11 0.11 -
P/RPS 1.10 0.77 0.50 0.71 0.47 0.37 0.46 78.53%
P/EPS -820.31 -626.14 4,250.00 217.48 -8.37 -7.47 -6.13 2493.01%
EY -0.12 -0.16 0.02 0.46 -11.95 -13.39 -16.31 -96.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.00 1.70 1.55 1.27 1.00 1.00 62.72%

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