[TFP] QoQ Annualized Quarter 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- -22.4%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,104 38,804 62,404 52,334 43,810 57,020 33,968 68.28%
PBT 4,024 988 2,698 677 994 964 -14 -
Tax -600 -280 -832 -508 -772 -880 -53 404.92%
NP 3,424 708 1,866 169 222 84 -67 -
-
NP to SH 3,452 772 1,869 198 256 100 111 891.00%
-
Tax Rate 14.91% 28.34% 30.84% 75.04% 77.67% 91.29% - -
Total Cost 70,680 38,096 60,538 52,165 43,588 56,936 34,035 62.84%
-
Net Worth 28,097 25,089 20,378 17,879 14,222 12,500 15,262 50.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 28,097 25,089 20,378 17,879 14,222 12,500 15,262 50.26%
NOSH 200,697 192,999 156,756 148,999 142,222 125,000 138,750 27.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.62% 1.82% 2.99% 0.32% 0.51% 0.15% -0.20% -
ROE 12.29% 3.08% 9.17% 1.11% 1.80% 0.80% 0.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.92 20.11 39.81 35.12 30.80 45.62 24.48 31.54%
EPS 1.72 0.40 1.20 0.13 0.18 0.08 0.08 674.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.10 0.10 0.11 17.45%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.97 6.27 10.08 8.46 7.08 9.21 5.49 68.22%
EPS 0.56 0.12 0.30 0.03 0.04 0.02 0.02 823.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0405 0.0329 0.0289 0.023 0.0202 0.0247 50.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.265 0.25 0.22 0.16 0.19 0.17 -
P/RPS 0.62 1.32 0.63 0.63 0.52 0.42 0.69 -6.88%
P/EPS 13.37 66.25 20.97 165.00 88.89 237.50 212.50 -84.20%
EY 7.48 1.51 4.77 0.61 1.13 0.42 0.47 533.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.04 1.92 1.83 1.60 1.90 1.55 3.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 25/05/12 22/02/12 -
Price 0.33 0.30 0.25 0.25 0.20 0.17 0.17 -
P/RPS 0.89 1.49 0.63 0.71 0.65 0.37 0.69 18.51%
P/EPS 19.19 75.00 20.97 187.50 111.11 212.50 212.50 -79.90%
EY 5.21 1.33 4.77 0.53 0.90 0.47 0.47 397.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.31 1.92 2.08 2.00 1.70 1.55 32.38%

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