[TFP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 157.95%
YoY- 164.29%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,356 12,096 4,492 9,559 32,750 22,993 3,099 150.80%
PBT -2,570 212 -348 422 -700 -611 -400 244.43%
Tax 35 -130 -34 -23 -113 0 0 -
NP -2,535 82 -382 399 -813 -611 -400 241.31%
-
NP to SH -2,443 82 -382 441 -761 -580 -339 271.75%
-
Tax Rate - 61.32% - 5.45% - - - -
Total Cost 14,891 12,014 4,874 9,160 33,563 23,604 3,499 161.92%
-
Net Worth 14,040 16,399 16,977 17,070 16,677 18,390 18,362 -16.34%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 14,040 16,399 16,977 17,070 16,677 18,390 18,362 -16.34%
NOSH 140,402 136,666 141,481 142,258 138,979 141,463 141,250 -0.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -20.52% 0.68% -8.50% 4.17% -2.48% -2.66% -12.91% -
ROE -17.40% 0.50% -2.25% 2.58% -4.56% -3.15% -1.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.80 8.85 3.17 6.72 23.56 16.25 2.19 152.11%
EPS -1.74 0.06 -0.27 0.31 -0.54 -0.41 -0.24 273.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.12 0.12 0.12 0.13 0.13 -16.00%
Adjusted Per Share Value based on latest NOSH - 142,258
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.00 1.95 0.73 1.54 5.29 3.72 0.50 151.34%
EPS -0.39 0.01 -0.06 0.07 -0.12 -0.09 -0.05 291.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0265 0.0274 0.0276 0.0269 0.0297 0.0297 -16.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.10 0.09 0.11 0.14 0.13 0.16 -
P/RPS 1.36 1.13 2.83 1.64 0.59 0.80 7.29 -67.25%
P/EPS -6.90 166.67 -33.33 35.48 -25.57 -31.71 -66.67 -77.86%
EY -14.50 0.60 -3.00 2.82 -3.91 -3.15 -1.50 351.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 0.75 0.92 1.17 1.00 1.23 -1.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 25/08/10 21/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.115 0.10 0.10 0.11 0.14 0.12 0.16 -
P/RPS 1.31 1.13 3.15 1.64 0.59 0.74 7.29 -68.05%
P/EPS -6.61 166.67 -37.04 35.48 -25.57 -29.27 -66.67 -78.48%
EY -15.13 0.60 -2.70 2.82 -3.91 -3.42 -1.50 364.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.83 0.83 0.92 1.17 0.92 1.23 -4.37%

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