[TFP] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.48%
YoY- 129.79%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 79,465 79,642 52,334 34,160 34,736 38,218 12,202 36.63%
PBT 1,065 3,290 677 368 381 -2,342 1,194 -1.88%
Tax -649 -612 -508 -117 -249 0 -272 15.58%
NP 416 2,678 169 250 132 -2,342 922 -12.41%
-
NP to SH 62 2,717 198 432 188 -2,140 922 -36.21%
-
Tax Rate 60.94% 18.60% 75.04% 31.79% 65.35% - 22.78% -
Total Cost 79,049 76,964 52,165 33,909 34,604 40,561 11,280 38.31%
-
Net Worth 35,249 28,249 17,879 15,495 16,919 18,143 18,279 11.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 1,305 -
Div Payout % - - - - - - 141.51% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 35,249 28,249 17,879 15,495 16,919 18,143 18,279 11.56%
NOSH 234,997 201,782 148,999 140,869 140,999 139,565 130,565 10.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.52% 3.36% 0.32% 0.73% 0.38% -6.13% 7.56% -
ROE 0.18% 9.62% 1.11% 2.79% 1.11% -11.79% 5.05% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.82 39.47 35.12 24.25 24.64 27.38 9.35 23.88%
EPS 0.03 1.35 0.13 0.31 0.13 -1.53 0.71 -40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.15 0.14 0.12 0.11 0.12 0.13 0.14 1.15%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.84 12.87 8.46 5.52 5.61 6.18 1.97 36.65%
EPS 0.01 0.44 0.03 0.07 0.03 -0.35 0.15 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.057 0.0456 0.0289 0.025 0.0273 0.0293 0.0295 11.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.31 0.22 0.12 0.10 0.13 0.12 -
P/RPS 0.67 0.79 0.63 0.49 0.41 0.47 1.28 -10.22%
P/EPS 843.75 23.02 165.00 39.13 75.00 -8.48 16.98 91.68%
EY 0.12 4.34 0.61 2.56 1.33 -11.79 5.89 -47.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 1.50 2.21 1.83 1.09 0.83 1.00 0.86 9.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 25/11/09 26/11/08 -
Price 0.215 0.325 0.25 0.14 0.10 0.12 0.09 -
P/RPS 0.64 0.82 0.71 0.58 0.41 0.44 0.96 -6.53%
P/EPS 806.25 24.13 187.50 45.65 75.00 -7.83 12.74 99.56%
EY 0.12 4.14 0.53 2.19 1.33 -12.78 7.85 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 1.43 2.32 2.08 1.27 0.83 0.92 0.64 14.33%

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