[TFP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -75.48%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 15,339 22,680 17,346 8,140 12,096 22,993 3,045 30.91%
PBT 120 456 11 -1 212 -611 -322 -
Tax -89 -159 5 39 -130 0 -3 75.90%
NP 31 297 16 38 82 -611 -325 -
-
NP to SH -166 312 21 38 82 -580 -325 -10.58%
-
Tax Rate 74.17% 34.87% -45.45% - 61.32% - - -
Total Cost 15,308 22,383 17,330 8,102 12,014 23,604 3,370 28.67%
-
Net Worth 31,125 29,119 25,199 13,933 16,399 18,390 18,200 9.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 31,125 29,119 25,199 13,933 16,399 18,390 18,200 9.35%
NOSH 207,500 207,999 210,000 126,666 136,666 141,463 130,000 8.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.20% 1.31% 0.09% 0.47% 0.68% -2.66% -10.67% -
ROE -0.53% 1.07% 0.08% 0.27% 0.50% -3.15% -1.79% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.39 10.90 8.26 6.43 8.85 16.25 2.34 21.11%
EPS -0.08 0.15 0.01 0.03 0.06 -0.41 -0.25 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.12 0.11 0.12 0.13 0.14 1.15%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.48 3.66 2.80 1.32 1.95 3.72 0.49 31.01%
EPS -0.03 0.05 0.00 0.01 0.01 -0.09 -0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0471 0.0407 0.0225 0.0265 0.0297 0.0294 9.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.31 0.22 0.12 0.10 0.13 0.12 -
P/RPS 3.04 2.84 2.66 1.87 1.13 0.80 5.12 -8.31%
P/EPS -281.25 206.67 2,200.00 400.00 166.67 -31.71 -48.00 34.25%
EY -0.36 0.48 0.05 0.25 0.60 -3.15 -2.08 -25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.21 1.83 1.09 0.83 1.00 0.86 9.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 25/11/09 26/11/08 -
Price 0.215 0.325 0.25 0.14 0.10 0.12 0.09 -
P/RPS 2.91 2.98 3.03 2.18 1.13 0.74 3.84 -4.51%
P/EPS -268.75 216.67 2,500.00 466.67 166.67 -29.27 -36.00 39.77%
EY -0.37 0.46 0.04 0.21 0.60 -3.42 -2.78 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.32 2.08 1.27 0.83 0.92 0.64 14.33%

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