[TPC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 149.41%
YoY- 181.32%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 51,175 39,437 48,515 13,300 22,371 11,733 53,537 -2.97%
PBT 1,843 1,950 471 714 -1,445 -952 -877 -
Tax 207 0 0 0 0 0 126 39.35%
NP 2,050 1,950 471 714 -1,445 -952 -751 -
-
NP to SH 2,050 1,950 471 714 -1,445 -952 -751 -
-
Tax Rate -11.23% 0.00% 0.00% 0.00% - - - -
Total Cost 49,125 37,487 48,044 12,586 23,816 12,685 54,288 -6.46%
-
Net Worth 28,971 33,149 31,133 30,525 29,538 29,599 31,282 -5.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,971 33,149 31,133 30,525 29,538 29,599 31,282 -5.00%
NOSH 74,285 85,000 79,830 80,329 79,834 79,999 80,212 -5.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.01% 4.94% 0.97% 5.37% -6.46% -8.11% -1.40% -
ROE 7.08% 5.88% 1.51% 2.34% -4.89% -3.22% -2.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.89 46.40 60.77 16.56 28.02 14.67 66.74 2.14%
EPS 2.56 2.44 0.59 0.89 -1.81 -1.19 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.38 0.37 0.37 0.39 0.00%
Adjusted Per Share Value based on latest NOSH - 80,224
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.60 12.79 15.74 4.31 7.26 3.81 17.37 -2.98%
EPS 0.66 0.63 0.15 0.23 -0.47 -0.31 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.1075 0.101 0.099 0.0958 0.096 0.1015 -5.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.25 0.25 0.24 0.25 0.25 0.28 0.25 -
P/RPS 0.36 0.54 0.39 1.51 0.89 1.91 0.37 -1.81%
P/EPS 9.06 10.90 40.68 28.13 -13.81 -23.53 -26.70 -
EY 11.04 9.18 2.46 3.56 -7.24 -4.25 -3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.62 0.66 0.68 0.76 0.64 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.22 0.24 0.22 0.25 0.26 0.30 0.31 -
P/RPS 0.32 0.52 0.36 1.51 0.93 2.05 0.46 -21.54%
P/EPS 7.97 10.46 37.29 28.13 -14.36 -25.21 -33.11 -
EY 12.54 9.56 2.68 3.56 -6.96 -3.97 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.56 0.66 0.70 0.81 0.79 -20.54%

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