[TFP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 427.88%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,669 14,090 30,111 37,114 23,153 8,348 12,356 15.04%
PBT -3,218 8 -15,262 1,687 2,190 -290 -2,570 3.81%
Tax 86 -210 46 -20 -451 35 35 16.14%
NP -3,132 -202 -15,216 1,667 1,739 -255 -2,535 3.58%
-
NP to SH -3,116 -273 -15,399 1,647 1,720 -213 -2,443 4.13%
-
Tax Rate - 2,625.00% - 1.19% 20.59% - - -
Total Cost 31,801 14,292 45,327 35,447 21,414 8,603 14,891 13.46%
-
Net Worth 12,303 16,404 16,360 30,128 20,277 15,619 14,040 -2.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 12,303 16,404 16,360 30,128 20,277 15,619 14,040 -2.17%
NOSH 205,059 205,059 204,501 200,853 155,980 141,999 140,402 6.51%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -10.92% -1.43% -50.53% 4.49% 7.51% -3.05% -20.52% -
ROE -25.33% -1.66% -94.13% 5.47% 8.48% -1.36% -17.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.98 6.87 14.72 18.48 14.84 5.88 8.80 8.01%
EPS -1.52 -0.13 -7.53 0.82 1.10 -0.15 -1.74 -2.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.08 0.15 0.13 0.11 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 200,853
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.63 2.28 4.87 6.00 3.74 1.35 2.00 15.00%
EPS -0.50 -0.04 -2.49 0.27 0.28 -0.03 -0.39 4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0265 0.0264 0.0487 0.0328 0.0252 0.0227 -2.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.105 0.125 0.16 0.425 0.25 0.17 0.12 -
P/RPS 0.75 1.82 1.09 2.30 1.68 2.89 1.36 -9.43%
P/EPS -6.91 -93.89 -2.12 51.83 22.67 -113.33 -6.90 0.02%
EY -14.47 -1.07 -47.06 1.93 4.41 -0.88 -14.50 -0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.56 2.00 2.83 1.92 1.55 1.20 6.48%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 22/02/16 17/02/15 28/02/14 25/02/13 22/02/12 28/02/11 -
Price 0.15 0.14 0.17 0.29 0.25 0.17 0.115 -
P/RPS 1.07 2.04 1.15 1.57 1.68 2.89 1.31 -3.31%
P/EPS -9.87 -105.16 -2.26 35.37 22.67 -113.33 -6.61 6.90%
EY -10.13 -0.95 -44.29 2.83 4.41 -0.88 -15.13 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.75 2.13 1.93 1.92 1.55 1.15 13.80%

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