[TPC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.11%
YoY- -59.09%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 37,044 24,705 12,229 48,191 37,359 25,588 12,649 104.56%
PBT 1,670 1,023 -371 799 1,134 2,219 1,290 18.76%
Tax -36 -57 0 22 -80 -143 -80 -41.24%
NP 1,634 966 -371 821 1,054 2,076 1,210 22.15%
-
NP to SH 1,634 966 -371 821 1,054 2,076 1,210 22.15%
-
Tax Rate 2.16% 5.57% - -2.75% 7.05% 6.44% 6.20% -
Total Cost 35,410 23,739 12,600 47,370 36,305 23,512 11,439 112.25%
-
Net Worth 51,262 50,295 50,004 49,726 50,304 51,101 50,483 1.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 51,262 50,295 50,004 49,726 50,304 51,101 50,483 1.02%
NOSH 80,098 79,834 80,652 80,204 79,848 79,846 80,132 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.41% 3.91% -3.03% 1.70% 2.82% 8.11% 9.57% -
ROE 3.19% 1.92% -0.74% 1.65% 2.10% 4.06% 2.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.25 30.95 15.16 60.09 46.79 32.05 15.79 104.58%
EPS 2.04 1.21 -0.46 1.03 1.32 2.60 1.51 22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.62 0.63 0.64 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 78,823
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.02 8.02 3.97 15.63 12.12 8.30 4.10 104.70%
EPS 0.53 0.31 -0.12 0.27 0.34 0.67 0.39 22.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1632 0.1622 0.1613 0.1632 0.1658 0.1638 1.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.44 0.47 0.56 0.46 0.53 0.72 -
P/RPS 0.93 1.42 3.10 0.93 0.98 1.65 4.56 -65.31%
P/EPS 21.08 36.36 -102.17 54.71 34.85 20.38 47.68 -41.93%
EY 4.74 2.75 -0.98 1.83 2.87 4.91 2.10 71.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.76 0.90 0.73 0.83 1.14 -29.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 19/08/05 13/05/05 28/02/05 23/11/04 23/08/04 13/05/04 -
Price 0.38 0.47 0.46 0.52 0.55 0.43 0.58 -
P/RPS 0.82 1.52 3.03 0.87 1.18 1.34 3.67 -63.14%
P/EPS 18.63 38.84 -100.00 50.80 41.67 16.54 38.41 -38.24%
EY 5.37 2.57 -1.00 1.97 2.40 6.05 2.60 62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.74 0.84 0.87 0.67 0.92 -25.61%

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