[TFP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.4%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 82,728 79,465 79,642 52,334 34,160 34,736 38,218 13.72%
PBT 1,812 1,065 3,290 677 368 381 -2,342 -
Tax -340 -649 -612 -508 -117 -249 0 -
NP 1,472 416 2,678 169 250 132 -2,342 -
-
NP to SH 1,084 62 2,717 198 432 188 -2,140 -
-
Tax Rate 18.76% 60.94% 18.60% 75.04% 31.79% 65.35% - -
Total Cost 81,256 79,049 76,964 52,165 33,909 34,604 40,561 12.27%
-
Net Worth 16,404 35,249 28,249 17,879 15,495 16,919 18,143 -1.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 16,404 35,249 28,249 17,879 15,495 16,919 18,143 -1.66%
NOSH 205,059 234,997 201,782 148,999 140,869 140,999 139,565 6.61%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.78% 0.52% 3.36% 0.32% 0.73% 0.38% -6.13% -
ROE 6.61% 0.18% 9.62% 1.11% 2.79% 1.11% -11.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.34 33.82 39.47 35.12 24.25 24.64 27.38 6.66%
EPS 0.53 0.03 1.35 0.13 0.31 0.13 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.14 0.12 0.11 0.12 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.15 12.64 12.66 8.32 5.43 5.52 6.08 13.71%
EPS 0.17 0.01 0.43 0.03 0.07 0.03 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0561 0.0449 0.0284 0.0246 0.0269 0.0289 -1.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.15 0.225 0.31 0.22 0.12 0.10 0.13 -
P/RPS 0.37 0.67 0.79 0.63 0.49 0.41 0.47 -3.90%
P/EPS 28.38 843.75 23.02 165.00 39.13 75.00 -8.48 -
EY 3.52 0.12 4.34 0.61 2.56 1.33 -11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.50 2.21 1.83 1.09 0.83 1.00 11.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 25/11/09 -
Price 0.135 0.215 0.325 0.25 0.14 0.10 0.12 -
P/RPS 0.33 0.64 0.82 0.71 0.58 0.41 0.44 -4.67%
P/EPS 25.54 806.25 24.13 187.50 45.65 75.00 -7.83 -
EY 3.92 0.12 4.14 0.53 2.19 1.33 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.43 2.32 2.08 1.27 0.83 0.92 10.66%

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