[TFP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 73.66%
YoY- -199.03%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 21,517 97,649 47,861 70,525 52,829 82,728 79,465 -19.55%
PBT -3,725 -3,548 -1,766 -480 389 1,812 1,065 -
Tax 0 0 0 0 -156 -340 -649 -
NP -3,725 -3,548 -1,766 -480 233 1,472 416 -
-
NP to SH -3,680 -3,485 -1,604 -409 413 1,084 62 -
-
Tax Rate - - - - 40.10% 18.76% 60.94% -
Total Cost 25,242 101,197 49,627 71,005 52,596 81,256 79,049 -17.31%
-
Net Worth 7,724 7,964 11,175 12,303 16,389 16,404 35,249 -22.33%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 7,724 7,964 11,175 12,303 16,389 16,404 35,249 -22.33%
NOSH 457,371 208,012 205,059 205,059 205,059 205,059 234,997 11.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -17.31% -3.63% -3.69% -0.68% 0.44% 1.78% 0.52% -
ROE -47.64% -43.76% -14.35% -3.33% 2.52% 6.61% 0.18% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.28 47.33 23.34 34.39 25.79 40.34 33.82 -17.98%
EPS -1.76 -1.69 -0.79 -0.20 0.20 0.53 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0386 0.0545 0.06 0.08 0.08 0.15 -20.82%
Adjusted Per Share Value based on latest NOSH - 205,059
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.48 15.78 7.73 11.40 8.54 13.37 12.84 -19.53%
EPS -0.59 -0.56 -0.26 -0.07 0.07 0.18 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0129 0.0181 0.0199 0.0265 0.0265 0.057 -22.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.125 0.08 0.145 0.17 0.14 0.15 0.225 -
P/RPS 1.22 0.17 0.62 0.49 0.54 0.37 0.67 10.49%
P/EPS -7.11 -4.74 -18.54 -85.16 69.39 28.38 843.75 -
EY -14.06 -21.11 -5.39 -1.17 1.44 3.52 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.07 2.66 2.83 1.75 1.88 1.50 14.54%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 22/11/18 22/11/17 17/11/16 27/11/15 27/11/14 -
Price 0.13 0.075 0.11 0.145 0.135 0.135 0.215 -
P/RPS 1.26 0.16 0.47 0.42 0.52 0.33 0.64 11.94%
P/EPS -7.40 -4.44 -14.06 -72.64 66.91 25.54 806.25 -
EY -13.52 -22.52 -7.11 -1.38 1.49 3.92 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 1.94 2.02 2.42 1.69 1.69 1.43 16.18%

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