[TFP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -79.65%
YoY- 1385.71%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,250 16,807 15,339 22,680 17,346 8,140 12,096 1.52%
PBT 173 263 120 456 11 -1 212 -3.32%
Tax 0 33 -89 -159 5 39 -130 -
NP 173 296 31 297 16 38 82 13.23%
-
NP to SH 262 78 -166 312 21 38 82 21.34%
-
Tax Rate 0.00% -12.55% 74.17% 34.87% -45.45% - 61.32% -
Total Cost 13,077 16,511 15,308 22,383 17,330 8,102 12,014 1.42%
-
Net Worth 16,389 16,404 31,125 29,119 25,199 13,933 16,399 -0.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 16,389 16,404 31,125 29,119 25,199 13,933 16,399 -0.01%
NOSH 205,059 205,059 207,500 207,999 210,000 126,666 136,666 6.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.31% 1.76% 0.20% 1.31% 0.09% 0.47% 0.68% -
ROE 1.60% 0.48% -0.53% 1.07% 0.08% 0.27% 0.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.47 8.20 7.39 10.90 8.26 6.43 8.85 -5.08%
EPS 0.13 0.04 -0.08 0.15 0.01 0.03 0.06 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.15 0.14 0.12 0.11 0.12 -6.52%
Adjusted Per Share Value based on latest NOSH - 207,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.14 2.72 2.48 3.66 2.80 1.32 1.95 1.56%
EPS 0.04 0.01 -0.03 0.05 0.00 0.01 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0265 0.0503 0.0471 0.0407 0.0225 0.0265 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.14 0.15 0.225 0.31 0.22 0.12 0.10 -
P/RPS 2.16 1.83 3.04 2.84 2.66 1.87 1.13 11.39%
P/EPS 109.47 394.35 -281.25 206.67 2,200.00 400.00 166.67 -6.76%
EY 0.91 0.25 -0.36 0.48 0.05 0.25 0.60 7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.88 1.50 2.21 1.83 1.09 0.83 13.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 27/11/15 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 -
Price 0.135 0.135 0.215 0.325 0.25 0.14 0.10 -
P/RPS 2.09 1.65 2.91 2.98 3.03 2.18 1.13 10.78%
P/EPS 105.56 354.91 -268.75 216.67 2,500.00 466.67 166.67 -7.32%
EY 0.95 0.28 -0.37 0.46 0.04 0.21 0.60 7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.69 1.43 2.32 2.08 1.27 0.83 12.56%

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