[TFP] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 79.11%
YoY- 74.52%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 53,295 64,051 73,529 70,292 81,562 67,154 68,010 -14.98%
PBT -1,608 -671 -608 -643 -3,578 -3,813 -2,872 -32.04%
Tax -162 -162 -162 -162 86 86 -31 200.83%
NP -1,770 -833 -770 -805 -3,492 -3,727 -2,903 -28.07%
-
NP to SH -1,611 -637 -589 -715 -3,423 -3,630 -2,742 -29.82%
-
Tax Rate - - - - - - - -
Total Cost 55,065 64,884 74,299 71,097 85,054 70,881 70,913 -15.50%
-
Net Worth 11,175 11,667 12,303 12,303 12,303 12,303 14,354 -15.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 11,175 11,667 12,303 12,303 12,303 12,303 14,354 -15.35%
NOSH 205,059 205,059 205,059 205,059 205,059 205,059 205,059 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.32% -1.30% -1.05% -1.15% -4.28% -5.55% -4.27% -
ROE -14.42% -5.46% -4.79% -5.81% -27.82% -29.50% -19.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.99 31.24 35.86 34.28 39.77 32.75 33.17 -14.99%
EPS -0.79 -0.31 -0.29 -0.35 -1.67 -1.77 -1.34 -29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0569 0.06 0.06 0.06 0.06 0.07 -15.35%
Adjusted Per Share Value based on latest NOSH - 205,059
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.47 10.18 11.69 11.18 12.97 10.68 10.81 -14.99%
EPS -0.26 -0.10 -0.09 -0.11 -0.54 -0.58 -0.44 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0186 0.0196 0.0196 0.0196 0.0196 0.0228 -15.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.165 0.14 0.145 0.17 0.155 0.17 -
P/RPS 0.56 0.53 0.39 0.42 0.43 0.47 0.51 6.42%
P/EPS -18.46 -53.12 -48.74 -41.59 -10.18 -8.76 -12.71 28.22%
EY -5.42 -1.88 -2.05 -2.40 -9.82 -11.42 -7.87 -21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.90 2.33 2.42 2.83 2.58 2.43 6.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 30/05/18 28/02/18 22/11/17 17/08/17 04/05/17 -
Price 0.11 0.13 0.125 0.155 0.145 0.165 0.165 -
P/RPS 0.42 0.42 0.35 0.45 0.36 0.50 0.50 -10.96%
P/EPS -14.00 -41.85 -43.52 -44.45 -8.69 -9.32 -12.34 8.76%
EY -7.14 -2.39 -2.30 -2.25 -11.51 -10.73 -8.10 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.28 2.08 2.58 2.42 2.75 2.36 -9.84%

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