[TFP] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -85.29%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 70,525 52,829 82,728 79,465 79,642 52,334 34,160 12.82%
PBT -480 389 1,812 1,065 3,290 677 368 -
Tax 0 -156 -340 -649 -612 -508 -117 -
NP -480 233 1,472 416 2,678 169 250 -
-
NP to SH -409 413 1,084 62 2,717 198 432 -
-
Tax Rate - 40.10% 18.76% 60.94% 18.60% 75.04% 31.79% -
Total Cost 71,005 52,596 81,256 79,049 76,964 52,165 33,909 13.09%
-
Net Worth 12,303 16,389 16,404 35,249 28,249 17,879 15,495 -3.76%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 12,303 16,389 16,404 35,249 28,249 17,879 15,495 -3.76%
NOSH 205,059 205,059 205,059 234,997 201,782 148,999 140,869 6.45%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.68% 0.44% 1.78% 0.52% 3.36% 0.32% 0.73% -
ROE -3.33% 2.52% 6.61% 0.18% 9.62% 1.11% 2.79% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.39 25.79 40.34 33.82 39.47 35.12 24.25 5.98%
EPS -0.20 0.20 0.53 0.03 1.35 0.13 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.08 0.15 0.14 0.12 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 207,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.40 8.54 13.37 12.84 12.87 8.46 5.52 12.83%
EPS -0.07 0.07 0.18 0.01 0.44 0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0265 0.0265 0.057 0.0456 0.0289 0.025 -3.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.17 0.14 0.15 0.225 0.31 0.22 0.12 -
P/RPS 0.49 0.54 0.37 0.67 0.79 0.63 0.49 0.00%
P/EPS -85.16 69.39 28.38 843.75 23.02 165.00 39.13 -
EY -1.17 1.44 3.52 0.12 4.34 0.61 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.75 1.88 1.50 2.21 1.83 1.09 17.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 27/11/15 27/11/14 29/11/13 26/11/12 24/11/11 -
Price 0.145 0.135 0.135 0.215 0.325 0.25 0.14 -
P/RPS 0.42 0.52 0.33 0.64 0.82 0.71 0.58 -5.23%
P/EPS -72.64 66.91 25.54 806.25 24.13 187.50 45.65 -
EY -1.38 1.49 3.92 0.12 4.14 0.53 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.69 1.69 1.43 2.32 2.08 1.27 11.33%

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