[TPC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
18-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -98.39%
YoY- -95.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,870 10,045 22,757 11,818 51,175 39,437 48,515 -44.87%
PBT -10,868 -9,049 -2,033 33 1,843 1,950 471 -
Tax -3 0 0 0 207 0 0 -
NP -10,871 -9,049 -2,033 33 2,050 1,950 471 -
-
NP to SH -10,871 -9,049 -2,033 33 2,050 1,950 471 -
-
Tax Rate - - - 0.00% -11.23% 0.00% 0.00% -
Total Cost 30,741 19,094 24,790 11,785 49,125 37,487 48,044 -25.76%
-
Net Worth 20,000 24,804 32,816 32,174 28,971 33,149 31,133 -25.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 20,000 24,804 32,816 32,174 28,971 33,149 31,133 -25.56%
NOSH 80,000 80,014 80,039 82,500 74,285 85,000 79,830 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -54.71% -90.08% -8.93% 0.28% 4.01% 4.94% 0.97% -
ROE -54.35% -36.48% -6.20% 0.10% 7.08% 5.88% 1.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.84 12.55 28.43 14.32 68.89 46.40 60.77 -44.95%
EPS -13.59 -11.31 -2.54 0.04 2.56 2.44 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.31 0.41 0.39 0.39 0.39 0.39 -25.67%
Adjusted Per Share Value based on latest NOSH - 82,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.45 3.26 7.38 3.83 16.60 12.79 15.74 -44.85%
EPS -3.53 -2.94 -0.66 0.01 0.66 0.63 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0805 0.1064 0.1044 0.094 0.1075 0.101 -25.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.31 0.29 0.25 0.25 0.25 0.24 -
P/RPS 1.17 2.47 1.02 1.75 0.36 0.54 0.39 108.14%
P/EPS -2.13 -2.74 -11.42 625.00 9.06 10.90 40.68 -
EY -46.86 -36.48 -8.76 0.16 11.04 9.18 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.00 0.71 0.64 0.64 0.64 0.62 51.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 -
Price 0.29 0.28 0.30 0.28 0.22 0.24 0.22 -
P/RPS 1.17 2.23 1.06 1.95 0.32 0.52 0.36 119.56%
P/EPS -2.13 -2.48 -11.81 700.00 7.97 10.46 37.29 -
EY -46.86 -40.39 -8.47 0.14 12.54 9.56 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.90 0.73 0.72 0.56 0.62 0.56 62.56%

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