[TFP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3020.31%
YoY- 1583.78%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,885 77,551 57,850 62,404 47,599 38,393 42,429 56.20%
PBT 4,658 4,213 2,704 2,698 218 206 152 877.23%
Tax -910 -746 -682 -832 -346 -312 -235 146.39%
NP 3,748 3,467 2,022 1,866 -128 -106 -83 -
-
NP to SH 3,758 3,467 2,037 1,869 -64 -47 5 8133.32%
-
Tax Rate 19.54% 17.71% 25.22% 30.84% 158.72% 151.46% 154.61% -
Total Cost 79,137 74,084 55,828 60,538 47,727 38,499 42,512 51.26%
-
Net Worth 29,119 28,239 25,089 20,277 25,199 14,714 12,500 75.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,119 28,239 25,089 20,277 25,199 14,714 12,500 75.63%
NOSH 207,999 201,710 192,999 155,980 210,000 147,142 125,000 40.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.52% 4.47% 3.50% 2.99% -0.27% -0.28% -0.20% -
ROE 12.91% 12.28% 8.12% 9.22% -0.25% -0.32% 0.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.85 38.45 29.97 40.01 22.67 26.09 33.94 11.28%
EPS 1.81 1.72 1.06 1.20 -0.03 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.12 0.10 0.10 25.12%
Adjusted Per Share Value based on latest NOSH - 155,980
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.18 12.33 9.20 9.92 7.57 6.10 6.75 56.15%
EPS 0.60 0.55 0.32 0.30 -0.01 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0449 0.0399 0.0322 0.0401 0.0234 0.0199 75.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.23 0.265 0.25 0.22 0.16 0.19 -
P/RPS 0.78 0.60 0.88 0.62 0.97 0.61 0.56 24.69%
P/EPS 17.16 13.38 25.11 20.86 -721.88 -500.91 4,750.00 -97.63%
EY 5.83 7.47 3.98 4.79 -0.14 -0.20 0.02 4281.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.64 2.04 1.92 1.83 1.60 1.90 10.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 -
Price 0.325 0.33 0.30 0.25 0.25 0.20 0.17 -
P/RPS 0.82 0.86 1.00 0.62 1.10 0.77 0.50 39.02%
P/EPS 17.99 19.20 28.42 20.86 -820.31 -626.14 4,250.00 -97.37%
EY 5.56 5.21 3.52 4.79 -0.12 -0.16 0.02 4144.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.36 2.31 1.92 2.08 2.00 1.70 23.01%

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