[TPC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 141.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,191 49,812 51,176 50,596 11,635 0 0 -
PBT 799 1,512 4,438 5,160 2,034 0 0 -
Tax 22 -106 -286 -320 -27 0 0 -
NP 821 1,405 4,152 4,840 2,007 0 0 -
-
NP to SH 821 1,405 4,152 4,840 2,007 0 0 -
-
Tax Rate -2.75% 7.01% 6.44% 6.20% 1.33% - - -
Total Cost 47,370 48,406 47,024 45,756 9,628 0 0 -
-
Net Worth 49,726 50,304 51,101 50,483 36,221 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 49,726 50,304 51,101 50,483 36,221 0 0 -
NOSH 80,204 79,848 79,846 80,132 59,378 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.70% 2.82% 8.11% 9.57% 17.25% 0.00% 0.00% -
ROE 1.65% 2.79% 8.13% 9.59% 5.54% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.09 62.38 64.09 63.14 19.59 0.00 0.00 -
EPS 1.03 1.76 5.20 6.04 3.38 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.64 0.63 0.61 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,132
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.63 16.16 16.60 16.41 3.77 0.00 0.00 -
EPS 0.27 0.46 1.35 1.57 0.65 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1632 0.1658 0.1638 0.1175 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.56 0.46 0.53 0.72 0.93 0.00 0.00 -
P/RPS 0.93 0.74 0.83 1.14 4.75 0.00 0.00 -
P/EPS 54.71 26.14 10.19 11.92 27.51 0.00 0.00 -
EY 1.83 3.83 9.81 8.39 3.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.83 1.14 1.52 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 23/08/04 13/05/04 26/02/04 - - -
Price 0.52 0.55 0.43 0.58 0.85 0.00 0.00 -
P/RPS 0.87 0.88 0.67 0.92 4.34 0.00 0.00 -
P/EPS 50.80 31.25 8.27 9.60 25.15 0.00 0.00 -
EY 1.97 3.20 12.09 10.41 3.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.67 0.92 1.39 0.00 0.00 -

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