[TPC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -345.11%
YoY- -564.05%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,634 31,524 19,870 10,045 22,757 11,818 51,175 -5.98%
PBT -13,215 -13,234 -10,868 -9,049 -2,033 33 1,843 -
Tax 13 -3 -3 0 0 0 207 -84.06%
NP -13,202 -13,237 -10,871 -9,049 -2,033 33 2,050 -
-
NP to SH -13,202 -13,237 -10,871 -9,049 -2,033 33 2,050 -
-
Tax Rate - - - - - 0.00% -11.23% -
Total Cost 59,836 44,761 30,741 19,094 24,790 11,785 49,125 13.98%
-
Net Worth 20,025 19,983 20,000 24,804 32,816 32,174 28,971 -21.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,025 19,983 20,000 24,804 32,816 32,174 28,971 -21.73%
NOSH 80,103 79,932 80,000 80,014 80,039 82,500 74,285 5.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -28.31% -41.99% -54.71% -90.08% -8.93% 0.28% 4.01% -
ROE -65.93% -66.24% -54.35% -36.48% -6.20% 0.10% 7.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.22 39.44 24.84 12.55 28.43 14.32 68.89 -10.56%
EPS -16.50 -16.55 -13.59 -11.31 -2.54 0.04 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.31 0.41 0.39 0.39 -25.55%
Adjusted Per Share Value based on latest NOSH - 80,008
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.13 10.23 6.45 3.26 7.38 3.83 16.60 -5.96%
EPS -4.28 -4.29 -3.53 -2.94 -0.66 0.01 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0648 0.0649 0.0805 0.1064 0.1044 0.094 -21.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.34 0.29 0.31 0.29 0.25 0.25 -
P/RPS 0.50 0.86 1.17 2.47 1.02 1.75 0.36 24.35%
P/EPS -1.76 -2.05 -2.13 -2.74 -11.42 625.00 9.06 -
EY -56.83 -48.71 -46.86 -36.48 -8.76 0.16 11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.16 1.00 0.71 0.64 0.64 48.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 -
Price 0.29 0.29 0.29 0.28 0.30 0.28 0.22 -
P/RPS 0.50 0.74 1.17 2.23 1.06 1.95 0.32 34.47%
P/EPS -1.76 -1.75 -2.13 -2.48 -11.81 700.00 7.97 -
EY -56.83 -57.10 -46.86 -40.39 -8.47 0.14 12.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.16 0.90 0.73 0.72 0.56 62.13%

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