[TPC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.76%
YoY- -40212.12%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,683 16,754 46,634 31,524 19,870 10,045 22,757 29.90%
PBT 516 -63 -13,215 -13,234 -10,868 -9,049 -2,033 -
Tax 0 0 13 -3 -3 0 0 -
NP 516 -63 -13,202 -13,237 -10,871 -9,049 -2,033 -
-
NP to SH 516 -63 -13,202 -13,237 -10,871 -9,049 -2,033 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 33,167 16,817 59,836 44,761 30,741 19,094 24,790 21.44%
-
Net Worth 20,639 19,687 20,025 19,983 20,000 24,804 32,816 -26.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,639 19,687 20,025 19,983 20,000 24,804 32,816 -26.61%
NOSH 79,384 78,750 80,103 79,932 80,000 80,014 80,039 -0.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.53% -0.38% -28.31% -41.99% -54.71% -90.08% -8.93% -
ROE 2.50% -0.32% -65.93% -66.24% -54.35% -36.48% -6.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.43 21.27 58.22 39.44 24.84 12.55 28.43 30.62%
EPS 0.65 -0.08 -16.50 -16.55 -13.59 -11.31 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.25 0.25 0.31 0.41 -26.20%
Adjusted Per Share Value based on latest NOSH - 79,932
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.93 5.43 15.13 10.23 6.45 3.26 7.38 29.96%
EPS 0.17 -0.02 -4.28 -4.29 -3.53 -2.94 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0639 0.065 0.0648 0.0649 0.0805 0.1064 -26.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.305 0.29 0.29 0.34 0.29 0.31 0.29 -
P/RPS 0.72 1.36 0.50 0.86 1.17 2.47 1.02 -20.73%
P/EPS 46.92 -362.50 -1.76 -2.05 -2.13 -2.74 -11.42 -
EY 2.13 -0.28 -56.83 -48.71 -46.86 -36.48 -8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.16 1.16 1.36 1.16 1.00 0.71 39.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.33 0.29 0.29 0.29 0.29 0.28 0.30 -
P/RPS 0.78 1.36 0.50 0.74 1.17 2.23 1.06 -18.50%
P/EPS 50.77 -362.50 -1.76 -1.75 -2.13 -2.48 -11.81 -
EY 1.97 -0.28 -56.83 -57.10 -46.86 -40.39 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.16 1.16 1.16 1.16 0.90 0.73 44.69%

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