[TFP] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 103.7%
YoY- 103.52%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,712 57,269 62,930 76,136 92,157 90,689 100,197 -33.93%
PBT 300 390 875 1,367 -13,903 -14,046 -14,462 -
Tax -327 -294 -318 -465 -209 -331 -365 -7.04%
NP -27 96 557 902 -14,112 -14,377 -14,827 -98.49%
-
NP to SH 37 -147 243 540 -14,586 -14,830 -15,266 -
-
Tax Rate 109.00% 75.38% 36.34% 34.02% - - - -
Total Cost 53,739 57,173 62,373 75,234 106,269 105,066 115,024 -39.70%
-
Net Worth 16,389 16,404 16,404 16,404 16,404 16,404 17,090 -2.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 16,389 16,404 16,404 16,404 16,404 16,404 17,090 -2.74%
NOSH 205,059 205,059 205,059 205,059 205,059 205,059 213,636 -2.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.05% 0.17% 0.89% 1.18% -15.31% -15.85% -14.80% -
ROE 0.23% -0.90% 1.48% 3.29% -88.91% -90.40% -89.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.22 27.93 30.69 37.13 44.94 44.23 46.90 -32.06%
EPS 0.02 -0.07 0.12 0.26 -7.11 -7.23 -7.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 205,059
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.54 9.11 10.01 12.11 14.65 14.42 15.93 -33.93%
EPS 0.01 -0.02 0.04 0.09 -2.32 -2.36 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0261 0.0261 0.0261 0.0261 0.0272 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.14 0.13 0.14 0.125 0.15 0.165 0.155 -
P/RPS 0.53 0.47 0.46 0.34 0.33 0.37 0.33 37.02%
P/EPS 775.20 -181.35 118.14 47.47 -2.11 -2.28 -2.17 -
EY 0.13 -0.55 0.85 2.11 -47.42 -43.83 -46.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.75 1.56 1.88 2.06 1.94 -6.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 12/05/16 22/02/16 27/11/15 19/08/15 14/05/15 -
Price 0.135 0.13 0.165 0.14 0.135 0.15 0.205 -
P/RPS 0.51 0.47 0.54 0.38 0.30 0.34 0.44 10.31%
P/EPS 747.51 -181.35 139.24 53.16 -1.90 -2.07 -2.87 -
EY 0.13 -0.55 0.72 1.88 -52.69 -48.21 -34.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.63 2.06 1.75 1.69 1.88 2.56 -24.12%

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