[TFP] QoQ Cumulative 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- 118.32%
YoY- 384.75%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,255 33,968 25,620 17,480 5,794 38,408 26,052 -33.07%
PBT 241 -14 276 277 75 -2,284 286 -10.77%
Tax -220 -53 -88 -89 0 -152 -187 11.43%
NP 21 -67 188 188 75 -2,436 99 -64.39%
-
NP to SH 25 111 324 286 131 -2,302 141 -68.40%
-
Tax Rate 91.29% - 31.88% 32.13% 0.00% - 65.38% -
Total Cost 14,234 34,035 25,432 17,292 5,719 40,844 25,953 -32.97%
-
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 0.20% 0.73% 2.09% 1.82% 0.82% -16.40% 0.83% -
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 11.40 24.48 18.19 12.22 3.98 27.36 18.48 -27.51%
EPS 0.02 0.08 0.23 0.20 0.09 -1.64 0.10 -65.76%
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 2.30 5.49 4.14 2.82 0.94 6.21 4.21 -33.14%
EPS 0.00 0.02 0.05 0.05 0.02 -0.37 0.02 -
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 1.67 0.69 0.66 0.90 2.51 0.44 0.54 112.12%
P/EPS 950.00 212.50 52.17 55.00 111.11 -7.32 100.00 347.94%
EY 0.11 0.47 1.92 1.82 0.90 -13.67 1.00 -77.01%
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 1.49 0.69 0.77 0.90 2.76 0.42 0.54 96.60%
P/EPS 850.00 212.50 60.87 55.00 122.22 -7.01 100.00 315.95%
EY 0.12 0.47 1.64 1.82 0.82 -14.26 1.00 -75.63%
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