[TFP] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.32%
YoY- 140.58%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 31,603 27,351 7,650 11,686 4,492 3,099 2,481 52.79%
PBT 201 1,765 256 202 -348 -400 391 -10.49%
Tax -175 -230 -166 -89 -34 0 -160 1.50%
NP 26 1,535 90 113 -382 -400 231 -30.50%
-
NP to SH 64 1,533 103 155 -382 -339 231 -19.25%
-
Tax Rate 87.06% 13.03% 64.84% 44.06% - - 40.92% -
Total Cost 31,577 25,816 7,560 11,573 4,874 3,499 2,250 55.27%
-
Net Worth 32,000 28,239 14,714 15,499 16,977 18,362 19,249 8.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 962 -
Div Payout % - - - - - - 416.67% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 32,000 28,239 14,714 15,499 16,977 18,362 19,249 8.83%
NOSH 213,333 201,710 147,142 140,909 141,481 141,250 128,333 8.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.08% 5.61% 1.18% 0.97% -8.50% -12.91% 9.31% -
ROE 0.20% 5.43% 0.70% 1.00% -2.25% -1.85% 1.20% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.81 13.56 5.20 8.29 3.17 2.19 1.93 40.42%
EPS 0.03 0.76 0.07 0.11 -0.27 -0.24 0.18 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.15 0.14 0.10 0.11 0.12 0.13 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 140,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.03 4.35 1.22 1.86 0.71 0.49 0.39 53.10%
EPS 0.01 0.24 0.02 0.02 -0.06 -0.05 0.04 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.0509 0.0449 0.0234 0.0246 0.027 0.0292 0.0306 8.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.225 0.23 0.16 0.11 0.09 0.16 0.13 -
P/RPS 1.52 1.70 3.08 1.33 2.83 7.29 6.72 -21.93%
P/EPS 750.00 30.26 228.57 100.00 -33.33 -66.67 72.22 47.68%
EY 0.13 3.30 0.44 1.00 -3.00 -1.50 1.38 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
P/NAPS 1.50 1.64 1.60 1.00 0.75 1.23 0.87 9.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 20/08/13 16/08/12 24/08/11 25/08/10 28/08/09 28/08/08 -
Price 0.24 0.33 0.20 0.11 0.10 0.16 0.12 -
P/RPS 1.62 2.43 3.85 1.33 3.15 7.29 6.21 -20.05%
P/EPS 800.00 43.42 285.71 100.00 -37.04 -66.67 66.67 51.27%
EY 0.13 2.30 0.35 1.00 -2.70 -1.50 1.50 -33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 1.60 2.36 2.00 1.00 0.83 1.23 0.80 12.24%

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