[TFP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -95.5%
YoY- 100.19%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 100,197 99,802 57,850 42,429 34,738 68,401 12,554 41.34%
PBT -14,462 4,386 2,704 152 -2,631 -1,289 -1,093 53.76%
Tax -365 -632 -682 -235 -129 -136 -224 8.47%
NP -14,827 3,754 2,022 -83 -2,760 -1,425 -1,317 49.68%
-
NP to SH -15,266 3,641 2,037 5 -2,612 -1,239 -1,257 51.58%
-
Tax Rate - 14.41% 25.22% 154.61% - - - -
Total Cost 115,024 96,048 55,828 42,512 37,498 69,826 13,871 42.24%
-
Net Worth 17,090 31,928 25,089 12,500 16,011 17,070 18,199 -1.04%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 962 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 17,090 31,928 25,089 12,500 16,011 17,070 18,199 -1.04%
NOSH 213,636 212,857 192,999 125,000 145,555 142,258 139,999 7.29%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -14.80% 3.76% 3.50% -0.20% -7.95% -2.08% -10.49% -
ROE -89.32% 11.40% 8.12% 0.04% -16.31% -7.26% -6.91% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 46.90 46.89 29.97 33.94 23.87 48.08 8.97 31.72%
EPS -7.15 1.71 1.06 0.00 -1.79 -0.87 -0.90 41.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.08 0.15 0.13 0.10 0.11 0.12 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 125,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.93 15.87 9.20 6.75 5.52 10.88 2.00 41.29%
EPS -2.43 0.58 0.32 0.00 -0.42 -0.20 -0.20 51.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.0272 0.0508 0.0399 0.0199 0.0255 0.0271 0.0289 -1.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.155 0.265 0.265 0.19 0.10 0.11 0.15 -
P/RPS 0.33 0.57 0.88 0.56 0.42 0.23 1.67 -23.67%
P/EPS -2.17 15.49 25.11 4,750.00 -5.57 -12.63 -16.71 -28.82%
EY -46.10 6.45 3.98 0.02 -17.95 -7.92 -5.99 40.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
P/NAPS 1.94 1.77 2.04 1.90 0.91 0.92 1.15 9.10%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 21/05/14 20/05/13 25/05/12 18/05/11 21/05/10 27/05/09 -
Price 0.205 0.195 0.30 0.17 0.11 0.11 0.12 -
P/RPS 0.44 0.42 1.00 0.50 0.46 0.23 1.34 -16.93%
P/EPS -2.87 11.40 28.42 4,250.00 -6.13 -12.63 -13.37 -22.61%
EY -34.86 8.77 3.52 0.02 -16.31 -7.92 -7.48 29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.73 -
P/NAPS 2.56 1.30 2.31 1.70 1.00 0.92 0.92 18.58%

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