[TPC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.14%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 53,548 54,772 44,976 42,646 40,504 41,664 39,107 23.33%
PBT -4,768 -3,516 -7,922 -3,842 -6,016 -3,924 -13,890 -51.00%
Tax 0 0 726 13 20 20 2,042 -
NP -4,768 -3,516 -7,196 -3,829 -5,996 -3,904 -11,848 -45.52%
-
NP to SH -4,768 -3,516 -7,196 -3,829 -5,996 -3,904 -11,848 -45.52%
-
Tax Rate - - - - - - - -
Total Cost 58,316 58,288 52,172 46,475 46,500 45,568 50,955 9.42%
-
Net Worth 32,000 33,561 34,380 35,199 35,176 39,199 38,399 -11.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 32,000 33,561 34,380 35,199 35,176 39,199 38,399 -11.45%
NOSH 79,999 79,909 79,955 79,999 79,946 79,999 79,999 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -8.90% -6.42% -16.00% -8.98% -14.80% -9.37% -30.30% -
ROE -14.90% -10.48% -20.93% -10.88% -17.05% -9.96% -30.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 66.94 68.54 56.25 53.31 50.66 52.08 48.88 23.34%
EPS -5.96 -4.40 -9.00 -4.79 -7.50 -4.88 -14.81 -45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.43 0.44 0.44 0.49 0.48 -11.45%
Adjusted Per Share Value based on latest NOSH - 78,750
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.37 17.77 14.59 13.84 13.14 13.52 12.69 23.30%
EPS -1.55 -1.14 -2.33 -1.24 -1.95 -1.27 -3.84 -45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1089 0.1115 0.1142 0.1141 0.1272 0.1246 -11.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.16 0.16 0.19 0.21 0.22 0.24 -
P/RPS 0.22 0.23 0.28 0.36 0.41 0.42 0.49 -41.39%
P/EPS -2.52 -3.64 -1.78 -3.97 -2.80 -4.51 -1.62 34.28%
EY -39.73 -27.50 -56.25 -25.19 -35.71 -22.18 -61.71 -25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.43 0.48 0.45 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 29/02/08 26/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.11 0.13 0.17 0.17 0.19 0.20 0.25 -
P/RPS 0.16 0.19 0.30 0.32 0.38 0.38 0.51 -53.86%
P/EPS -1.85 -2.95 -1.89 -3.55 -2.53 -4.10 -1.69 6.22%
EY -54.18 -33.85 -52.94 -28.16 -39.47 -24.40 -59.24 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.40 0.39 0.43 0.41 0.52 -33.83%

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