[TFP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.96%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 89,710 59,599 44,260 12,657 98,846 59,732 37,052 80.01%
PBT -14,463 799 679 478 4,155 2,468 2,012 -
Tax -441 -487 -398 -223 -479 -459 -300 29.19%
NP -14,904 312 281 255 3,676 2,009 1,712 -
-
NP to SH -15,352 47 213 149 3,685 2,038 1,726 -
-
Tax Rate - 60.95% 58.62% 46.65% 11.53% 18.60% 14.91% -
Total Cost 104,614 59,287 43,979 12,402 95,170 57,723 35,340 105.75%
-
Net Worth 16,353 35,250 31,950 31,928 30,204 28,249 28,097 -30.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 16,353 35,250 31,950 31,928 30,204 28,249 28,097 -30.22%
NOSH 204,420 235,000 212,999 212,857 201,366 201,782 200,697 1.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.61% 0.52% 0.63% 2.01% 3.72% 3.36% 4.62% -
ROE -93.88% 0.13% 0.67% 0.47% 12.20% 7.21% 6.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.88 25.36 20.78 5.95 49.09 29.60 18.46 77.82%
EPS -7.51 0.02 0.10 0.07 1.83 1.01 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.15 0.15 0.15 0.14 0.14 -31.06%
Adjusted Per Share Value based on latest NOSH - 212,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.50 9.63 7.15 2.05 15.97 9.65 5.99 79.99%
EPS -2.48 0.01 0.03 0.02 0.60 0.33 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.057 0.0516 0.0516 0.0488 0.0456 0.0454 -30.26%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.16 0.225 0.225 0.265 0.425 0.31 0.23 -
P/RPS 0.36 0.89 1.08 4.46 0.87 1.05 1.25 -56.29%
P/EPS -2.13 1,125.00 225.00 378.57 23.22 30.69 26.74 -
EY -46.94 0.09 0.44 0.26 4.31 3.26 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.50 1.77 2.83 2.21 1.64 14.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 -
Price 0.17 0.215 0.24 0.195 0.29 0.325 0.33 -
P/RPS 0.39 0.85 1.15 3.28 0.59 1.10 1.79 -63.69%
P/EPS -2.26 1,075.00 240.00 278.57 15.85 32.18 38.37 -
EY -44.18 0.09 0.42 0.36 6.31 3.11 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.43 1.60 1.30 1.93 2.32 2.36 -6.59%

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