[TFP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.19%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 68,010 62,930 100,197 99,802 57,850 42,429 34,738 11.83%
PBT -2,872 875 -14,462 4,386 2,704 152 -2,631 1.47%
Tax -31 -318 -365 -632 -682 -235 -129 -21.13%
NP -2,903 557 -14,827 3,754 2,022 -83 -2,760 0.84%
-
NP to SH -2,742 243 -15,266 3,641 2,037 5 -2,612 0.81%
-
Tax Rate - 36.34% - 14.41% 25.22% 154.61% - -
Total Cost 70,913 62,373 115,024 96,048 55,828 42,512 37,498 11.19%
-
Net Worth 14,354 16,404 17,090 31,928 25,089 12,500 16,011 -1.80%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 14,354 16,404 17,090 31,928 25,089 12,500 16,011 -1.80%
NOSH 205,059 205,059 213,636 212,857 192,999 125,000 145,555 5.87%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -4.27% 0.89% -14.80% 3.76% 3.50% -0.20% -7.95% -
ROE -19.10% 1.48% -89.32% 11.40% 8.12% 0.04% -16.31% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.17 30.69 46.90 46.89 29.97 33.94 23.87 5.63%
EPS -1.34 0.12 -7.15 1.71 1.06 0.00 -1.79 -4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.15 0.13 0.10 0.11 -7.24%
Adjusted Per Share Value based on latest NOSH - 212,857
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.81 10.01 15.93 15.87 9.20 6.75 5.52 11.84%
EPS -0.44 0.04 -2.43 0.58 0.32 0.00 -0.42 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0261 0.0272 0.0508 0.0399 0.0199 0.0255 -1.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.17 0.14 0.155 0.265 0.265 0.19 0.10 -
P/RPS 0.51 0.46 0.33 0.57 0.88 0.56 0.42 3.28%
P/EPS -12.71 118.14 -2.17 15.49 25.11 4,750.00 -5.57 14.72%
EY -7.87 0.85 -46.10 6.45 3.98 0.02 -17.95 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.75 1.94 1.77 2.04 1.90 0.91 17.76%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 04/05/17 12/05/16 14/05/15 21/05/14 20/05/13 25/05/12 18/05/11 -
Price 0.165 0.165 0.205 0.195 0.30 0.17 0.11 -
P/RPS 0.50 0.54 0.44 0.42 1.00 0.50 0.46 1.39%
P/EPS -12.34 139.24 -2.87 11.40 28.42 4,250.00 -6.13 12.35%
EY -8.10 0.72 -34.86 8.77 3.52 0.02 -16.31 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.06 2.56 1.30 2.31 1.70 1.00 15.37%

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