[TFP] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -26.26%
YoY- 1629.81%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 52,744 39,752 76,136 82,728 90,478 92,576 89,710 -29.84%
PBT 238 -52 1,367 1,812 2,192 1,916 -14,463 -
Tax -234 0 -465 -340 -576 -588 -441 -34.48%
NP 4 -52 902 1,472 1,616 1,328 -14,904 -
-
NP to SH 96 -248 540 1,084 1,470 940 -15,352 -
-
Tax Rate 98.32% - 34.02% 18.76% 26.28% 30.69% - -
Total Cost 52,740 39,804 75,234 81,256 88,862 91,248 104,614 -36.68%
-
Net Worth 16,404 16,404 16,404 16,404 16,404 17,090 16,353 0.20%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 16,404 16,404 16,404 16,404 16,404 17,090 16,353 0.20%
NOSH 205,059 205,059 205,059 205,059 205,059 213,636 204,420 0.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.01% -0.13% 1.18% 1.78% 1.79% 1.43% -16.61% -
ROE 0.59% -1.51% 3.29% 6.61% 8.96% 5.50% -93.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.72 19.39 37.13 40.34 44.12 43.33 43.88 -29.98%
EPS 0.04 -0.12 0.26 0.53 0.72 0.44 -7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 205,059
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.52 6.42 12.30 13.37 14.62 14.96 14.50 -29.86%
EPS 0.02 -0.04 0.09 0.18 0.24 0.15 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0265 0.0265 0.0265 0.0265 0.0276 0.0264 0.25%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.13 0.14 0.125 0.15 0.165 0.155 0.16 -
P/RPS 0.51 0.72 0.34 0.37 0.37 0.36 0.36 26.16%
P/EPS 277.68 -115.76 47.47 28.38 23.02 35.23 -2.13 -
EY 0.36 -0.86 2.11 3.52 4.34 2.84 -46.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.75 1.56 1.88 2.06 1.94 2.00 -12.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 12/05/16 22/02/16 27/11/15 19/08/15 14/05/15 17/02/15 -
Price 0.13 0.165 0.14 0.135 0.15 0.205 0.17 -
P/RPS 0.51 0.85 0.38 0.33 0.34 0.47 0.39 19.60%
P/EPS 277.68 -136.43 53.16 25.54 20.92 46.59 -2.26 -
EY 0.36 -0.73 1.88 3.92 4.78 2.15 -44.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.06 1.75 1.69 1.88 2.56 2.13 -16.34%

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