[TFP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -93.31%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,176 38,408 34,736 28,102 38,236 61,414 38,218 -28.37%
PBT 300 -2,284 381 148 1,688 -2,457 -2,342 -
Tax 0 -152 -249 -114 -92 -113 0 -
NP 300 -2,436 132 34 1,596 -2,570 -2,342 -
-
NP to SH 524 -2,302 188 118 1,764 -2,366 -2,140 -
-
Tax Rate 0.00% - 65.35% 77.03% 5.45% - - -
Total Cost 22,876 40,844 34,604 28,068 36,640 63,984 40,561 -31.76%
-
Net Worth 16,011 14,036 16,919 17,699 17,070 16,829 18,143 -8.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 16,011 14,036 16,919 17,699 17,070 16,829 18,143 -8.00%
NOSH 145,555 140,365 140,999 147,500 142,258 140,245 139,565 2.84%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.29% -6.34% 0.38% 0.12% 4.17% -4.18% -6.13% -
ROE 3.27% -16.40% 1.11% 0.67% 10.33% -14.06% -11.79% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.92 27.36 24.64 19.05 26.88 43.79 27.38 -30.35%
EPS 0.36 -1.64 0.13 0.08 1.24 -1.69 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.12 0.12 0.12 0.12 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 141,481
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.74 6.21 5.61 4.54 6.18 9.92 6.18 -28.47%
EPS 0.08 -0.37 0.03 0.02 0.29 -0.38 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0227 0.0273 0.0286 0.0276 0.0272 0.0293 -7.90%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.12 0.10 0.09 0.11 0.14 0.13 -
P/RPS 0.63 0.44 0.41 0.47 0.41 0.32 0.47 21.59%
P/EPS 27.78 -7.32 75.00 112.50 8.87 -8.30 -8.48 -
EY 3.60 -13.67 1.33 0.89 11.27 -12.05 -11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.20 0.83 0.75 0.92 1.17 1.00 -6.09%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 28/02/11 16/11/10 25/08/10 21/05/10 25/02/10 25/11/09 -
Price 0.11 0.115 0.10 0.10 0.11 0.14 0.12 -
P/RPS 0.69 0.42 0.41 0.52 0.41 0.32 0.44 35.01%
P/EPS 30.56 -7.01 75.00 125.00 8.87 -8.30 -7.83 -
EY 3.27 -14.26 1.33 0.80 11.27 -12.05 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 0.83 0.83 0.92 1.17 0.92 5.72%

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