[TFP] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -50.18%
YoY- 103.52%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 50,506 70,293 68,291 76,136 89,710 98,846 62,404 -3.46%
PBT -2,170 -643 -2,827 1,367 -14,463 4,155 2,698 -
Tax 103 -162 67 -465 -441 -479 -832 -
NP -2,067 -805 -2,760 902 -14,904 3,676 1,866 -
-
NP to SH -1,967 -716 -2,679 540 -15,352 3,685 1,869 -
-
Tax Rate - - - 34.02% - 11.53% 30.84% -
Total Cost 52,573 71,098 71,051 75,234 104,614 95,170 60,538 -2.32%
-
Net Worth 1,035,207 12,303 12,303 16,404 16,353 30,204 20,378 92.38%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,035,207 12,303 12,303 16,404 16,353 30,204 20,378 92.38%
NOSH 205,059 205,059 205,059 205,059 204,420 201,366 156,756 4.57%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.09% -1.15% -4.04% 1.18% -16.61% 3.72% 2.99% -
ROE -0.19% -5.82% -21.77% 3.29% -93.88% 12.20% 9.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.78 34.28 33.30 37.13 43.88 49.09 39.81 -7.59%
EPS -0.97 -0.35 -1.31 0.26 -7.51 1.83 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 0.06 0.06 0.08 0.08 0.15 0.13 84.16%
Adjusted Per Share Value based on latest NOSH - 205,059
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.16 11.36 11.03 12.30 14.50 15.97 10.08 -3.45%
EPS -0.32 -0.12 -0.43 0.09 -2.48 0.60 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6727 0.0199 0.0199 0.0265 0.0264 0.0488 0.0329 92.41%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.095 0.145 0.105 0.125 0.16 0.425 0.25 -
P/RPS 0.38 0.42 0.32 0.34 0.36 0.87 0.63 -8.07%
P/EPS -9.84 -41.53 -8.04 47.47 -2.13 23.22 20.97 -
EY -10.16 -2.41 -12.44 2.11 -46.94 4.31 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.42 1.75 1.56 2.00 2.83 1.92 -53.25%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 28/02/18 23/02/17 22/02/16 17/02/15 28/02/14 25/02/13 -
Price 0.095 0.155 0.15 0.14 0.17 0.29 0.25 -
P/RPS 0.38 0.45 0.45 0.38 0.39 0.59 0.63 -8.07%
P/EPS -9.84 -44.39 -11.48 53.16 -2.26 15.85 20.97 -
EY -10.16 -2.25 -8.71 1.88 -44.18 6.31 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.58 2.50 1.75 2.13 1.93 1.92 -53.25%

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