[TFP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -684.65%
YoY- -182.1%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,414 33,120 13,172 12,554 13,608 12,535 9,490 246.09%
PBT -2,457 -2,173 -1,884 -1,093 480 1,714 2,036 -
Tax -113 -61 -64 -224 -265 -277 -274 -44.50%
NP -2,570 -2,234 -1,948 -1,317 215 1,437 1,762 -
-
NP to SH -2,366 -2,082 -1,827 -1,257 215 1,437 1,762 -
-
Tax Rate - - - - 55.21% 16.16% 13.46% -
Total Cost 63,984 35,354 15,120 13,871 13,393 11,098 7,728 307.69%
-
Net Worth 16,677 18,390 18,362 18,199 18,048 18,200 19,249 -9.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 962 962 962 - -
Div Payout % - - - 0.00% 447.67% 66.98% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 16,677 18,390 18,362 18,199 18,048 18,200 19,249 -9.09%
NOSH 138,979 141,463 141,250 139,999 128,918 130,000 128,333 5.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.18% -6.75% -14.79% -10.49% 1.58% 11.46% 18.57% -
ROE -14.19% -11.32% -9.95% -6.91% 1.19% 7.90% 9.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.19 23.41 9.33 8.97 10.56 9.64 7.39 228.37%
EPS -1.70 -1.47 -1.29 -0.90 0.17 1.11 1.37 -
DPS 0.00 0.00 0.00 0.69 0.75 0.74 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.15 -13.78%
Adjusted Per Share Value based on latest NOSH - 139,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.77 5.27 2.09 2.00 2.16 1.99 1.51 246.04%
EPS -0.38 -0.33 -0.29 -0.20 0.03 0.23 0.28 -
DPS 0.00 0.00 0.00 0.15 0.15 0.15 0.00 -
NAPS 0.0265 0.0292 0.0292 0.0289 0.0287 0.0289 0.0306 -9.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.13 0.16 0.15 0.12 0.12 0.13 -
P/RPS 0.32 0.56 1.72 1.67 1.14 1.24 1.76 -67.80%
P/EPS -8.22 -8.83 -12.37 -16.71 71.95 10.86 9.47 -
EY -12.16 -11.32 -8.08 -5.99 1.39 9.21 10.56 -
DY 0.00 0.00 0.00 4.58 6.25 6.17 0.00 -
P/NAPS 1.17 1.00 1.23 1.15 0.86 0.86 0.87 21.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 27/02/09 26/11/08 - -
Price 0.14 0.12 0.16 0.12 0.14 0.09 0.00 -
P/RPS 0.32 0.51 1.72 1.34 1.33 0.93 0.00 -
P/EPS -8.22 -8.15 -12.37 -13.37 83.95 8.14 0.00 -
EY -12.16 -12.26 -8.08 -7.48 1.19 12.28 0.00 -
DY 0.00 0.00 0.00 5.73 5.36 8.23 0.00 -
P/NAPS 1.17 0.92 1.23 0.92 1.00 0.64 0.00 -

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