[TFP] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -53.87%
YoY- -84.27%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,342 2,062 6,580 15,392 56,434 18,994 25,236 -36.29%
PBT -1,616 -2,894 6,771 -1,941 -2,272 -796 -768 12.11%
Tax 0 0 -13,554 0 0 0 0 -
NP -1,616 -2,894 -6,783 -1,941 -2,272 -796 -768 12.11%
-
NP to SH -1,431 -2,842 -6,678 -1,908 -2,232 -698 -777 9.83%
-
Tax Rate - - 200.18% - - - - -
Total Cost 2,958 4,956 13,363 17,333 58,706 19,790 26,004 -28.39%
-
Net Worth 1,034,734 1,163,346 16,555 5,127 8,335 11,667 12,303 97.61%
Dividend
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,034,734 1,163,346 16,555 5,127 8,335 11,667 12,303 97.61%
NOSH 585,874 585,874 584,579 208,012 208,012 205,059 205,059 17.50%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -120.42% -140.35% -103.09% -12.61% -4.03% -4.19% -3.04% -
ROE -0.14% -0.24% -40.34% -37.21% -26.78% -5.98% -6.32% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.23 0.35 1.22 7.45 27.35 9.26 12.31 -45.75%
EPS -0.24 -0.49 -1.24 -0.92 -1.08 -0.34 -0.38 -6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.99 0.0307 0.0248 0.0404 0.0569 0.06 68.22%
Adjusted Per Share Value based on latest NOSH - 584,579
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.21 0.33 1.05 2.45 8.97 3.02 4.01 -36.44%
EPS -0.23 -0.45 -1.06 -0.30 -0.35 -0.11 -0.12 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6454 1.8499 0.0263 0.0082 0.0133 0.0186 0.0196 97.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.055 0.065 0.105 0.09 0.105 0.165 0.155 -
P/RPS 23.96 18.43 8.61 1.21 0.38 1.78 1.26 57.24%
P/EPS -22.47 -13.37 -8.48 -9.75 -9.71 -48.47 -40.91 -8.79%
EY -4.45 -7.48 -11.79 -10.25 -10.30 -2.06 -2.44 9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 3.42 3.63 2.60 2.90 2.58 -49.56%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/02/24 27/02/23 25/02/22 28/08/20 26/08/19 23/08/18 17/08/17 -
Price 0.045 0.075 0.10 0.195 0.105 0.13 0.165 -
P/RPS 19.60 21.26 8.20 2.62 0.38 1.40 1.34 51.03%
P/EPS -18.38 -15.43 -8.08 -21.13 -9.71 -38.19 -43.55 -12.41%
EY -5.44 -6.48 -12.38 -4.73 -10.30 -2.62 -2.30 14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 3.26 7.86 2.60 2.28 2.75 -50.06%

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