[TFP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.16%
YoY- 384.75%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 57,020 33,968 34,160 34,960 23,176 38,408 34,736 39.11%
PBT 964 -14 368 554 300 -2,284 381 85.57%
Tax -880 -53 -117 -178 0 -152 -249 131.84%
NP 84 -67 250 376 300 -2,436 132 -25.99%
-
NP to SH 100 111 432 572 524 -2,302 188 -34.32%
-
Tax Rate 91.29% - 31.79% 32.13% 0.00% - 65.35% -
Total Cost 56,936 34,035 33,909 34,584 22,876 40,844 34,604 39.32%
-
Net Worth 12,500 15,262 15,495 15,729 16,011 14,036 16,919 -18.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,500 15,262 15,495 15,729 16,011 14,036 16,919 -18.25%
NOSH 125,000 138,750 140,869 142,999 145,555 140,365 140,999 -7.70%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.15% -0.20% 0.73% 1.08% 1.29% -6.34% 0.38% -
ROE 0.80% 0.73% 2.79% 3.64% 3.27% -16.40% 1.11% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.62 24.48 24.25 24.45 15.92 27.36 24.64 50.72%
EPS 0.08 0.08 0.31 0.40 0.36 -1.64 0.13 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.11 0.10 0.12 -11.43%
Adjusted Per Share Value based on latest NOSH - 140,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.21 5.49 5.52 5.65 3.74 6.21 5.61 39.12%
EPS 0.02 0.02 0.07 0.09 0.08 -0.37 0.03 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0247 0.025 0.0254 0.0259 0.0227 0.0273 -18.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.17 0.12 0.11 0.10 0.12 0.10 -
P/RPS 0.42 0.69 0.49 0.45 0.63 0.44 0.41 1.61%
P/EPS 237.50 212.50 39.13 27.50 27.78 -7.32 75.00 115.49%
EY 0.42 0.47 2.56 3.64 3.60 -13.67 1.33 -53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.55 1.09 1.00 0.91 1.20 0.83 73.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 22/02/12 24/11/11 24/08/11 18/05/11 28/02/11 16/11/10 -
Price 0.17 0.17 0.14 0.11 0.11 0.115 0.10 -
P/RPS 0.37 0.69 0.58 0.45 0.69 0.42 0.41 -6.60%
P/EPS 212.50 212.50 45.65 27.50 30.56 -7.01 75.00 100.10%
EY 0.47 0.47 2.19 3.64 3.27 -14.26 1.33 -49.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.55 1.27 1.00 1.00 1.15 0.83 61.20%

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