[TFP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1040.0%
YoY- 97.73%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 90,689 104,054 77,551 38,393 41,932 69,794 13,172 37.90%
PBT -14,046 2,822 4,213 206 -2,081 -1,237 -1,884 39.74%
Tax -331 -577 -746 -312 -184 -170 -64 31.48%
NP -14,377 2,245 3,467 -106 -2,265 -1,407 -1,948 39.51%
-
NP to SH -14,830 2,172 3,467 -47 -2,075 -1,282 -1,827 41.74%
-
Tax Rate - 20.45% 17.71% 151.46% - - - -
Total Cost 105,066 101,809 74,084 38,499 44,197 71,201 15,120 38.11%
-
Net Worth 16,404 32,000 28,239 14,714 15,499 16,977 18,362 -1.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 16,404 32,000 28,239 14,714 15,499 16,977 18,362 -1.86%
NOSH 205,059 213,333 201,710 147,142 140,909 141,481 141,250 6.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.85% 2.16% 4.47% -0.28% -5.40% -2.02% -14.79% -
ROE -90.40% 6.79% 12.28% -0.32% -13.39% -7.55% -9.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.23 48.78 38.45 26.09 29.76 49.33 9.33 29.59%
EPS -7.23 1.02 1.72 -0.03 -1.47 -0.91 -1.29 33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.14 0.10 0.11 0.12 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 147,142
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.42 16.55 12.33 6.10 6.67 11.10 2.09 37.95%
EPS -2.36 0.35 0.55 -0.01 -0.33 -0.20 -0.29 41.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0509 0.0449 0.0234 0.0246 0.027 0.0292 -1.85%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.165 0.225 0.23 0.16 0.11 0.09 0.16 -
P/RPS 0.37 0.46 0.60 0.61 0.37 0.18 1.72 -22.58%
P/EPS -2.28 22.10 13.38 -500.91 -7.47 -9.93 -12.37 -24.55%
EY -43.83 4.53 7.47 -0.20 -13.39 -10.07 -8.08 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.50 1.64 1.60 1.00 0.75 1.23 8.97%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 20/08/13 16/08/12 24/08/11 25/08/10 28/08/09 -
Price 0.15 0.24 0.33 0.20 0.11 0.10 0.16 -
P/RPS 0.34 0.49 0.86 0.77 0.37 0.20 1.72 -23.66%
P/EPS -2.07 23.57 19.20 -626.14 -7.47 -11.04 -12.37 -25.75%
EY -48.21 4.24 5.21 -0.16 -13.39 -9.06 -8.08 34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.60 2.36 2.00 1.00 0.83 1.23 7.32%

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