[TPC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 69.97%
YoY- -630.29%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 67,016 46,634 42,032 19,870 40,180 22,757 15,757 162.27%
PBT -252 -13,215 -17,645 -10,868 -36,196 -2,033 44 -
Tax 0 13 -4 -3 0 0 0 -
NP -252 -13,202 -17,649 -10,871 -36,196 -2,033 44 -
-
NP to SH -252 -13,202 -17,649 -10,871 -36,196 -2,033 44 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 67,268 59,836 59,681 30,741 76,376 24,790 15,713 163.42%
-
Net Worth 19,687 20,025 19,983 20,000 24,804 32,816 32,174 -27.90%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 19,687 20,025 19,983 20,000 24,804 32,816 32,174 -27.90%
NOSH 78,750 80,103 79,932 80,000 80,014 80,039 82,500 -3.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.38% -28.31% -41.99% -54.71% -90.08% -8.93% 0.28% -
ROE -1.28% -65.93% -88.32% -54.35% -145.93% -6.20% 0.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 85.10 58.22 52.58 24.84 50.22 28.43 19.10 170.52%
EPS -0.32 -16.50 -22.07 -13.59 -45.24 -2.54 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.25 0.31 0.41 0.39 -25.63%
Adjusted Per Share Value based on latest NOSH - 79,912
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.74 15.13 13.63 6.45 13.03 7.38 5.11 162.32%
EPS -0.08 -4.28 -5.72 -3.53 -11.74 -0.66 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.065 0.0648 0.0649 0.0805 0.1064 0.1044 -27.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.29 0.34 0.29 0.31 0.29 0.25 -
P/RPS 0.34 0.50 0.65 1.17 0.62 1.02 1.31 -59.27%
P/EPS -90.63 -1.76 -1.54 -2.13 -0.69 -11.42 468.75 -
EY -1.10 -56.83 -64.94 -46.86 -145.93 -8.76 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.36 1.16 1.00 0.71 0.64 48.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 -
Price 0.29 0.29 0.29 0.29 0.28 0.30 0.28 -
P/RPS 0.34 0.50 0.55 1.17 0.56 1.06 1.47 -62.28%
P/EPS -90.63 -1.76 -1.31 -2.13 -0.62 -11.81 525.00 -
EY -1.10 -56.83 -76.14 -46.86 -161.56 -8.47 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.16 1.16 0.90 0.73 0.72 37.39%

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