[TPC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 51.14%
YoY- 9.94%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 57,497 55,853 53,548 54,772 44,976 42,646 40,504 26.17%
PBT -3,568 -3,802 -4,768 -3,516 -7,922 -3,842 -6,016 -29.29%
Tax 483 -32 0 0 726 13 20 727.47%
NP -3,085 -3,834 -4,768 -3,516 -7,196 -3,829 -5,996 -35.66%
-
NP to SH -3,085 -3,834 -4,768 -3,516 -7,196 -3,829 -5,996 -35.66%
-
Tax Rate - - - - - - - -
Total Cost 60,582 59,687 58,316 58,288 52,172 46,475 46,500 19.19%
-
Net Worth 31,988 32,044 32,000 33,561 34,380 35,199 35,176 -6.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 31,988 32,044 32,000 33,561 34,380 35,199 35,176 -6.11%
NOSH 79,972 80,111 79,999 79,909 79,955 79,999 79,946 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.37% -6.87% -8.90% -6.42% -16.00% -8.98% -14.80% -
ROE -9.64% -11.97% -14.90% -10.48% -20.93% -10.88% -17.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.90 69.72 66.94 68.54 56.25 53.31 50.66 26.15%
EPS -3.86 -4.79 -5.96 -4.40 -9.00 -4.79 -7.50 -35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 0.42 0.43 0.44 0.44 -6.12%
Adjusted Per Share Value based on latest NOSH - 79,909
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.65 18.12 17.37 17.77 14.59 13.83 13.14 26.16%
EPS -1.00 -1.24 -1.55 -1.14 -2.33 -1.24 -1.94 -35.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1039 0.1038 0.1089 0.1115 0.1142 0.1141 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.25 0.15 0.16 0.16 0.19 0.21 -
P/RPS 0.14 0.36 0.22 0.23 0.28 0.36 0.41 -50.98%
P/EPS -2.59 -5.22 -2.52 -3.64 -1.78 -3.97 -2.80 -5.04%
EY -38.58 -19.15 -39.73 -27.50 -56.25 -25.19 -35.71 5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.63 0.38 0.38 0.37 0.43 0.48 -35.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 15/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.33 0.17 0.11 0.13 0.17 0.17 0.19 -
P/RPS 0.46 0.24 0.16 0.19 0.30 0.32 0.38 13.51%
P/EPS -8.55 -3.55 -1.85 -2.95 -1.89 -3.55 -2.53 124.36%
EY -11.69 -28.16 -54.18 -33.85 -52.94 -28.16 -39.47 -55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.28 0.31 0.40 0.39 0.43 54.71%

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