[TFP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -32763.83%
YoY- -516.61%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 62,046 45,239 23,144 89,710 59,599 44,260 12,657 188.29%
PBT 1,359 1,096 479 -14,463 799 679 478 100.56%
Tax -255 -288 -147 -441 -487 -398 -223 9.34%
NP 1,104 808 332 -14,904 312 281 255 165.39%
-
NP to SH 813 735 235 -15,352 47 213 149 209.61%
-
Tax Rate 18.76% 26.28% 30.69% - 60.95% 58.62% 46.65% -
Total Cost 60,942 44,431 22,812 104,614 59,287 43,979 12,402 188.75%
-
Net Worth 16,404 16,404 17,090 16,353 35,250 31,950 31,928 -35.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 16,404 16,404 17,090 16,353 35,250 31,950 31,928 -35.82%
NOSH 205,059 205,059 213,636 204,420 235,000 212,999 212,857 -2.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.78% 1.79% 1.43% -16.61% 0.52% 0.63% 2.01% -
ROE 4.96% 4.48% 1.38% -93.88% 0.13% 0.67% 0.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.26 22.06 10.83 43.88 25.36 20.78 5.95 195.44%
EPS 0.40 0.36 0.11 -7.51 0.02 0.10 0.07 219.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.15 0.15 0.15 -34.20%
Adjusted Per Share Value based on latest NOSH - 204,501
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.03 7.31 3.74 14.50 9.63 7.15 2.05 187.92%
EPS 0.13 0.12 0.04 -2.48 0.01 0.03 0.02 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0265 0.0276 0.0264 0.057 0.0516 0.0516 -35.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.15 0.165 0.155 0.16 0.225 0.225 0.265 -
P/RPS 0.50 0.75 1.43 0.36 0.89 1.08 4.46 -76.71%
P/EPS 37.83 46.03 140.91 -2.13 1,125.00 225.00 378.57 -78.43%
EY 2.64 2.17 0.71 -46.94 0.09 0.44 0.26 368.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.06 1.94 2.00 1.50 1.50 1.77 4.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 19/08/15 14/05/15 17/02/15 27/11/14 25/08/14 21/05/14 -
Price 0.135 0.15 0.205 0.17 0.215 0.24 0.195 -
P/RPS 0.45 0.68 1.89 0.39 0.85 1.15 3.28 -73.36%
P/EPS 34.05 41.85 186.36 -2.26 1,075.00 240.00 278.57 -75.33%
EY 2.94 2.39 0.54 -44.18 0.09 0.42 0.36 305.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.88 2.56 2.13 1.43 1.60 1.30 19.09%

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