[TFP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -95.5%
YoY- 100.19%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,404 47,599 38,393 42,429 33,968 37,976 41,932 30.19%
PBT 2,698 218 206 152 -14 -2,294 -2,081 -
Tax -832 -346 -312 -235 -15 -15 -184 172.19%
NP 1,866 -128 -106 -83 -29 -2,309 -2,265 -
-
NP to SH 1,869 -64 -47 5 111 -2,119 -2,075 -
-
Tax Rate 30.84% 158.72% 151.46% 154.61% - - - -
Total Cost 60,538 47,727 38,499 42,512 33,997 40,285 44,197 23.21%
-
Net Worth 20,277 25,199 14,714 12,500 15,619 13,933 15,499 19.52%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,277 25,199 14,714 12,500 15,619 13,933 15,499 19.52%
NOSH 155,980 210,000 147,142 125,000 141,999 126,666 140,909 6.97%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99% -0.27% -0.28% -0.20% -0.09% -6.08% -5.40% -
ROE 9.22% -0.25% -0.32% 0.04% 0.71% -15.21% -13.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.01 22.67 26.09 33.94 23.92 29.98 29.76 21.70%
EPS 1.20 -0.03 -0.03 0.00 0.08 -1.67 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.10 0.10 0.11 0.11 0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 125,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.92 7.57 6.10 6.75 5.40 6.04 6.67 30.13%
EPS 0.30 -0.01 -0.01 0.00 0.02 -0.34 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0401 0.0234 0.0199 0.0248 0.0222 0.0246 19.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.22 0.16 0.19 0.17 0.12 0.11 -
P/RPS 0.62 0.97 0.61 0.56 0.71 0.40 0.37 40.85%
P/EPS 20.86 -721.88 -500.91 4,750.00 217.48 -7.17 -7.47 -
EY 4.79 -0.14 -0.20 0.02 0.46 -13.94 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.83 1.60 1.90 1.55 1.09 1.00 54.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 24/11/11 24/08/11 -
Price 0.25 0.25 0.20 0.17 0.17 0.14 0.11 -
P/RPS 0.62 1.10 0.77 0.50 0.71 0.47 0.37 40.85%
P/EPS 20.86 -820.31 -626.14 4,250.00 217.48 -8.37 -7.47 -
EY 4.79 -0.12 -0.16 0.02 0.46 -11.95 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.08 2.00 1.70 1.55 1.27 1.00 54.17%

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