[TFP] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 694.3%
YoY- 1388.35%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 12,657 37,114 22,680 27,351 9,701 23,153 17,346 -18.96%
PBT 478 1,687 456 1,765 247 2,190 11 1138.85%
Tax -223 -20 -159 -230 -70 -451 5 -
NP 255 1,667 297 1,535 177 1,739 16 534.37%
-
NP to SH 149 1,647 312 1,533 193 1,720 21 269.68%
-
Tax Rate 46.65% 1.19% 34.87% 13.03% 28.34% 20.59% -45.45% -
Total Cost 12,402 35,447 22,383 25,816 9,524 21,414 17,330 -20.00%
-
Net Worth 31,928 30,128 29,119 28,239 25,089 20,277 25,199 17.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 31,928 30,128 29,119 28,239 25,089 20,277 25,199 17.10%
NOSH 212,857 200,853 207,999 201,710 192,999 155,980 210,000 0.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.01% 4.49% 1.31% 5.61% 1.82% 7.51% 0.09% -
ROE 0.47% 5.47% 1.07% 5.43% 0.77% 8.48% 0.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.95 18.48 10.90 13.56 5.03 14.84 8.26 -19.65%
EPS 0.07 0.82 0.15 0.76 0.10 1.10 0.01 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 201,710
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.05 6.00 3.66 4.42 1.57 3.74 2.80 -18.78%
EPS 0.02 0.27 0.05 0.25 0.03 0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0487 0.0471 0.0456 0.0405 0.0328 0.0407 17.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.425 0.31 0.23 0.265 0.25 0.22 -
P/RPS 4.46 2.30 2.84 1.70 5.27 1.68 2.66 41.17%
P/EPS 378.57 51.83 206.67 30.26 265.00 22.67 2,200.00 -69.09%
EY 0.26 1.93 0.48 3.30 0.38 4.41 0.05 200.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.83 2.21 1.64 2.04 1.92 1.83 -2.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.195 0.29 0.325 0.33 0.30 0.25 0.25 -
P/RPS 3.28 1.57 2.98 2.43 5.97 1.68 3.03 5.43%
P/EPS 278.57 35.37 216.67 43.42 300.00 22.67 2,500.00 -76.87%
EY 0.36 2.83 0.46 2.30 0.33 4.41 0.04 333.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.93 2.32 2.36 2.31 1.92 2.08 -26.92%

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