[TPC] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 452.02%
YoY- 168.28%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,757 15,757 51,175 52,582 48,515 53,200 44,742 -36.20%
PBT -2,033 44 1,843 2,600 471 2,856 -2,890 -20.85%
Tax 0 0 207 0 0 0 0 -
NP -2,033 44 2,050 2,600 471 2,856 -2,890 -20.85%
-
NP to SH -2,033 44 2,050 2,600 471 2,856 -2,890 -20.85%
-
Tax Rate - 0.00% -11.23% 0.00% 0.00% 0.00% - -
Total Cost 24,790 15,713 49,125 49,982 48,044 50,344 47,632 -35.22%
-
Net Worth 32,816 32,174 28,971 33,149 31,133 30,525 29,538 7.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,816 32,174 28,971 33,149 31,133 30,525 29,538 7.24%
NOSH 80,039 82,500 74,285 85,000 79,830 80,329 79,834 0.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.93% 0.28% 4.01% 4.94% 0.97% 5.37% -6.46% -
ROE -6.20% 0.14% 7.08% 7.84% 1.51% 9.36% -9.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.43 19.10 68.89 61.86 60.77 66.23 56.04 -36.31%
EPS -2.54 0.05 2.56 3.25 0.59 3.56 -3.62 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.39 0.39 0.39 0.38 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.38 5.11 16.60 17.06 15.74 17.26 14.52 -36.23%
EPS -0.66 0.01 0.67 0.84 0.15 0.93 -0.94 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1044 0.094 0.1075 0.101 0.099 0.0958 7.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.25 0.25 0.25 0.24 0.25 0.25 -
P/RPS 1.02 1.31 0.36 0.40 0.39 0.38 0.45 72.29%
P/EPS -11.42 468.75 9.06 8.17 40.68 7.03 -6.91 39.65%
EY -8.76 0.21 11.04 12.24 2.46 14.22 -14.48 -28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.64 0.64 0.62 0.66 0.68 2.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.30 0.28 0.22 0.24 0.22 0.25 0.26 -
P/RPS 1.06 1.47 0.32 0.39 0.36 0.38 0.46 74.19%
P/EPS -11.81 525.00 7.97 7.85 37.29 7.03 -7.18 39.21%
EY -8.47 0.19 12.54 12.75 2.68 14.22 -13.92 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.56 0.62 0.56 0.66 0.70 2.82%

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