[TFP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 694.3%
YoY- 1388.35%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 16,434 22,095 31,603 27,351 7,650 11,686 4,492 24.10%
PBT 132 617 201 1,765 256 202 -348 -
Tax -117 -141 -175 -230 -166 -89 -34 22.84%
NP 15 476 26 1,535 90 113 -382 -
-
NP to SH 110 500 64 1,533 103 155 -382 -
-
Tax Rate 88.64% 22.85% 87.06% 13.03% 64.84% 44.06% - -
Total Cost 16,419 21,619 31,577 25,816 7,560 11,573 4,874 22.41%
-
Net Worth 16,404 16,404 32,000 28,239 14,714 15,499 16,977 -0.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 16,404 16,404 32,000 28,239 14,714 15,499 16,977 -0.57%
NOSH 205,059 205,059 213,333 201,710 147,142 140,909 141,481 6.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.09% 2.15% 0.08% 5.61% 1.18% 0.97% -8.50% -
ROE 0.67% 3.05% 0.20% 5.43% 0.70% 1.00% -2.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.01 10.77 14.81 13.56 5.20 8.29 3.17 16.69%
EPS 0.05 0.24 0.03 0.76 0.07 0.11 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.15 0.14 0.10 0.11 0.12 -6.52%
Adjusted Per Share Value based on latest NOSH - 201,710
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.66 3.57 5.11 4.42 1.24 1.89 0.73 24.02%
EPS 0.02 0.08 0.01 0.25 0.02 0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0265 0.0517 0.0456 0.0238 0.025 0.0274 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.165 0.225 0.23 0.16 0.11 0.09 -
P/RPS 1.62 1.53 1.52 1.70 3.08 1.33 2.83 -8.87%
P/EPS 242.34 67.67 750.00 30.26 228.57 100.00 -33.33 -
EY 0.41 1.48 0.13 3.30 0.44 1.00 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.06 1.50 1.64 1.60 1.00 0.75 13.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 25/08/14 20/08/13 16/08/12 24/08/11 25/08/10 -
Price 0.13 0.15 0.24 0.33 0.20 0.11 0.10 -
P/RPS 1.62 1.39 1.62 2.43 3.85 1.33 3.15 -10.48%
P/EPS 242.34 61.52 800.00 43.42 285.71 100.00 -37.04 -
EY 0.41 1.63 0.13 2.30 0.35 1.00 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.88 1.60 2.36 2.00 1.00 0.83 11.89%

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