[TFP] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 122.76%
YoY- -70.29%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 50,628 38,804 57,020 23,176 38,236 10,288 14,504 23.15%
PBT 1,912 988 964 300 1,688 -2,984 3,308 -8.72%
Tax -892 -280 -880 0 -92 0 -164 32.59%
NP 1,020 708 84 300 1,596 -2,984 3,144 -17.09%
-
NP to SH 596 772 100 524 1,764 -2,744 3,144 -24.19%
-
Tax Rate 46.65% 28.34% 91.29% 0.00% 5.45% - 4.96% -
Total Cost 49,608 38,096 56,936 22,876 36,640 13,272 11,360 27.83%
-
Net Worth 31,928 25,089 12,500 16,011 17,070 18,199 19,649 8.42%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 31,928 25,089 12,500 16,011 17,070 18,199 19,649 8.42%
NOSH 212,857 192,999 125,000 145,555 142,258 139,999 130,999 8.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.01% 1.82% 0.15% 1.29% 4.17% -29.00% 21.68% -
ROE 1.87% 3.08% 0.80% 3.27% 10.33% -15.08% 16.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.78 20.11 45.62 15.92 26.88 7.35 11.07 13.58%
EPS 0.28 0.40 0.08 0.36 1.24 -1.96 2.40 -30.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.10 0.11 0.12 0.13 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 145,555
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.05 6.17 9.07 3.69 6.08 1.64 2.31 23.11%
EPS 0.09 0.12 0.02 0.08 0.28 -0.44 0.50 -24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0399 0.0199 0.0255 0.0271 0.0289 0.0312 8.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.265 0.265 0.19 0.10 0.11 0.15 0.14 -
P/RPS 1.11 1.32 0.42 0.63 0.41 2.04 1.26 -2.08%
P/EPS 94.64 66.25 237.50 27.78 8.87 -7.65 5.83 59.08%
EY 1.06 1.51 0.42 3.60 11.27 -13.07 17.14 -37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.04 1.90 0.91 0.92 1.15 0.93 11.31%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 20/05/13 25/05/12 18/05/11 21/05/10 27/05/09 29/05/08 -
Price 0.195 0.30 0.17 0.11 0.11 0.12 0.14 -
P/RPS 0.82 1.49 0.37 0.69 0.41 1.63 1.26 -6.90%
P/EPS 69.64 75.00 212.50 30.56 8.87 -6.12 5.83 51.16%
EY 1.44 1.33 0.47 3.27 11.27 -16.33 17.14 -33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.31 1.70 1.00 0.92 0.92 0.93 5.73%

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