[TFP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 125.17%
YoY- 100.25%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 67,154 68,010 68,291 53,712 57,269 62,930 76,136 -8.03%
PBT -3,813 -2,872 -2,926 300 390 875 1,367 -
Tax 86 -31 -31 -327 -294 -318 -465 -
NP -3,727 -2,903 -2,957 -27 96 557 902 -
-
NP to SH -3,630 -2,742 -2,806 37 -147 243 540 -
-
Tax Rate - - - 109.00% 75.38% 36.34% 34.02% -
Total Cost 70,881 70,913 71,248 53,739 57,173 62,373 75,234 -3.89%
-
Net Worth 12,303 14,354 12,303 16,389 16,404 16,404 16,404 -17.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 12,303 14,354 12,303 16,389 16,404 16,404 16,404 -17.46%
NOSH 205,059 205,059 205,059 205,059 205,059 205,059 205,059 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.55% -4.27% -4.33% -0.05% 0.17% 0.89% 1.18% -
ROE -29.50% -19.10% -22.81% 0.23% -0.90% 1.48% 3.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.75 33.17 33.30 26.22 27.93 30.69 37.13 -8.03%
EPS -1.77 -1.34 -1.37 0.02 -0.07 0.12 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.08 0.08 0.08 0.08 -17.46%
Adjusted Per Share Value based on latest NOSH - 205,059
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.85 10.99 11.03 8.68 9.25 10.17 12.30 -8.02%
EPS -0.59 -0.44 -0.45 0.01 -0.02 0.04 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0232 0.0199 0.0265 0.0265 0.0265 0.0265 -17.39%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.155 0.17 0.105 0.14 0.13 0.14 0.125 -
P/RPS 0.47 0.51 0.32 0.53 0.47 0.46 0.34 24.11%
P/EPS -8.76 -12.71 -7.67 775.20 -181.35 118.14 47.47 -
EY -11.42 -7.87 -13.03 0.13 -0.55 0.85 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.43 1.75 1.75 1.63 1.75 1.56 39.89%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 04/05/17 23/02/17 17/11/16 18/08/16 12/05/16 22/02/16 -
Price 0.165 0.165 0.15 0.135 0.13 0.165 0.14 -
P/RPS 0.50 0.50 0.45 0.51 0.47 0.54 0.38 20.09%
P/EPS -9.32 -12.34 -10.96 747.51 -181.35 139.24 53.16 -
EY -10.73 -8.10 -9.12 0.13 -0.55 0.72 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.36 2.50 1.69 1.63 2.06 1.75 35.20%

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