[TFP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.17%
YoY- 96.98%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 92,157 96,713 82,885 47,599 37,976 58,897 33,120 18.58%
PBT -13,903 2,486 4,658 218 -2,294 -414 -2,173 36.23%
Tax -209 -507 -910 -346 -15 -300 -61 22.77%
NP -14,112 1,979 3,748 -128 -2,309 -714 -2,234 35.94%
-
NP to SH -14,586 1,694 3,758 -64 -2,119 -620 -2,082 38.30%
-
Tax Rate - 20.39% 19.54% 158.72% - - - -
Total Cost 106,269 94,734 79,137 47,727 40,285 59,611 35,354 20.12%
-
Net Worth 16,404 31,125 29,119 25,199 13,933 16,399 18,390 -1.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 16,404 31,125 29,119 25,199 13,933 16,399 18,390 -1.88%
NOSH 205,059 207,500 207,999 210,000 126,666 136,666 141,463 6.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -15.31% 2.05% 4.52% -0.27% -6.08% -1.21% -6.75% -
ROE -88.91% 5.44% 12.91% -0.25% -15.21% -3.78% -11.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.94 46.61 39.85 22.67 29.98 43.10 23.41 11.47%
EPS -7.11 0.82 1.81 -0.03 -1.67 -0.45 -1.47 30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.14 0.12 0.11 0.12 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.89 15.63 13.39 7.69 6.14 9.52 5.35 18.59%
EPS -2.36 0.27 0.61 -0.01 -0.34 -0.10 -0.34 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0503 0.0471 0.0407 0.0225 0.0265 0.0297 -1.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.15 0.225 0.31 0.22 0.12 0.10 0.13 -
P/RPS 0.33 0.48 0.78 0.97 0.40 0.23 0.56 -8.43%
P/EPS -2.11 27.56 17.16 -721.88 -7.17 -22.04 -8.83 -21.21%
EY -47.42 3.63 5.83 -0.14 -13.94 -4.54 -11.32 26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.50 2.21 1.83 1.09 0.83 1.00 11.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 25/11/09 -
Price 0.135 0.215 0.325 0.25 0.14 0.10 0.12 -
P/RPS 0.30 0.46 0.82 1.10 0.47 0.23 0.51 -8.46%
P/EPS -1.90 26.34 17.99 -820.31 -8.37 -22.04 -8.15 -21.54%
EY -52.69 3.80 5.56 -0.12 -11.95 -4.54 -12.26 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.43 2.32 2.08 1.27 0.83 0.92 10.66%

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