[TFP] YoY Cumulative 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- -77.93%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 52,894 39,622 62,046 59,599 59,732 39,251 25,620 12.82%
PBT -360 292 1,359 799 2,468 508 276 -
Tax 0 -117 -255 -487 -459 -381 -88 -
NP -360 175 1,104 312 2,009 127 188 -
-
NP to SH -307 310 813 47 2,038 149 324 -
-
Tax Rate - 40.07% 18.76% 60.95% 18.60% 75.00% 31.88% -
Total Cost 53,254 39,447 60,942 59,287 57,723 39,124 25,432 13.09%
-
Net Worth 12,303 16,389 16,404 35,250 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 35,250 28,249 17,879 15,495 -3.76%
NOSH 205,059 205,059 205,059 235,000 201,782 148,999 140,869 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 -2.50% 1.89% 4.96% 0.13% 7.21% 0.83% 2.09% -
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 25.79 19.34 30.26 25.36 29.60 26.34 18.19 5.98%
EPS -0.15 0.15 0.40 0.02 1.01 0.10 0.23 -
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 8.41 6.30 9.87 9.48 9.50 6.24 4.07 12.84%
EPS -0.05 0.05 0.13 0.01 0.32 0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0261 0.0261 0.0561 0.0449 0.0284 0.0246 -3.71%
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 0.66 0.72 0.50 0.89 1.05 0.84 0.66 0.00%
P/EPS -113.55 92.52 37.83 1,125.00 30.69 220.00 52.17 -
EY -0.88 1.08 2.64 0.09 3.26 0.45 1.92 -
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 0.56 0.70 0.45 0.85 1.10 0.95 0.77 -5.16%
P/EPS -96.85 89.22 34.05 1,075.00 32.18 250.00 60.87 -
EY -1.03 1.12 2.94 0.09 3.11 0.40 1.64 -
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