[TFP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.78%
YoY- 672.0%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,114 22,680 27,351 9,701 23,153 17,346 7,650 185.76%
PBT 1,687 456 1,765 247 2,190 11 256 250.28%
Tax -20 -159 -230 -70 -451 5 -166 -75.51%
NP 1,667 297 1,535 177 1,739 16 90 596.33%
-
NP to SH 1,647 312 1,533 193 1,720 21 103 531.50%
-
Tax Rate 1.19% 34.87% 13.03% 28.34% 20.59% -45.45% 64.84% -
Total Cost 35,447 22,383 25,816 9,524 21,414 17,330 7,560 179.35%
-
Net Worth 30,128 29,119 28,239 25,089 20,277 25,199 14,714 61.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,128 29,119 28,239 25,089 20,277 25,199 14,714 61.03%
NOSH 200,853 207,999 201,710 192,999 155,980 210,000 147,142 22.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.49% 1.31% 5.61% 1.82% 7.51% 0.09% 1.18% -
ROE 5.47% 1.07% 5.43% 0.77% 8.48% 0.08% 0.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.48 10.90 13.56 5.03 14.84 8.26 5.20 132.34%
EPS 0.82 0.15 0.76 0.10 1.10 0.01 0.07 413.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.12 0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 192,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.00 3.66 4.42 1.57 3.74 2.80 1.24 185.25%
EPS 0.27 0.05 0.25 0.03 0.28 0.00 0.02 464.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0471 0.0456 0.0405 0.0328 0.0407 0.0238 60.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.425 0.31 0.23 0.265 0.25 0.22 0.16 -
P/RPS 2.30 2.84 1.70 5.27 1.68 2.66 3.08 -17.64%
P/EPS 51.83 206.67 30.26 265.00 22.67 2,200.00 228.57 -62.71%
EY 1.93 0.48 3.30 0.38 4.41 0.05 0.44 167.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.21 1.64 2.04 1.92 1.83 1.60 46.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 -
Price 0.29 0.325 0.33 0.30 0.25 0.25 0.20 -
P/RPS 1.57 2.98 2.43 5.97 1.68 3.03 3.85 -44.91%
P/EPS 35.37 216.67 43.42 300.00 22.67 2,500.00 285.71 -75.06%
EY 2.83 0.46 2.30 0.33 4.41 0.04 0.35 301.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.32 2.36 2.31 1.92 2.08 2.00 -2.34%

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