[TPC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -218.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,476 12,229 10,896 11,771 12,939 12,649 11,635 4.76%
PBT 1,394 -371 -343 -1,085 929 1,290 2,034 -22.28%
Tax -57 0 75 63 -63 -80 -27 64.64%
NP 1,337 -371 -268 -1,022 866 1,210 2,007 -23.74%
-
NP to SH 1,337 -371 -268 -1,022 866 1,210 2,007 -23.74%
-
Tax Rate 4.09% - - - 6.78% 6.20% 1.33% -
Total Cost 11,139 12,600 11,164 12,793 12,073 11,439 9,628 10.21%
-
Net Worth 50,437 50,004 48,870 50,301 51,318 50,483 36,221 24.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,437 50,004 48,870 50,301 51,318 50,483 36,221 24.72%
NOSH 80,059 80,652 78,823 79,843 80,185 80,132 59,378 22.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.72% -3.03% -2.46% -8.68% 6.69% 9.57% 17.25% -
ROE 2.65% -0.74% -0.55% -2.03% 1.69% 2.40% 5.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.58 15.16 13.82 14.74 16.14 15.79 19.59 -14.17%
EPS 1.67 -0.46 -0.34 -1.28 1.08 1.51 3.38 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.63 0.64 0.63 0.61 2.17%
Adjusted Per Share Value based on latest NOSH - 79,843
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.05 3.97 3.53 3.82 4.20 4.10 3.77 4.89%
EPS 0.43 -0.12 -0.09 -0.33 0.28 0.39 0.65 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1622 0.1585 0.1632 0.1665 0.1638 0.1175 24.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.47 0.56 0.46 0.53 0.72 0.93 -
P/RPS 2.82 3.10 4.05 3.12 3.28 4.56 4.75 -29.38%
P/EPS 26.35 -102.17 -164.71 -35.94 49.07 47.68 27.51 -2.83%
EY 3.80 -0.98 -0.61 -2.78 2.04 2.10 3.63 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.90 0.73 0.83 1.14 1.52 -40.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 13/05/05 28/02/05 23/11/04 23/08/04 13/05/04 26/02/04 -
Price 0.47 0.46 0.52 0.55 0.43 0.58 0.85 -
P/RPS 3.02 3.03 3.76 3.73 2.66 3.67 4.34 -21.49%
P/EPS 28.14 -100.00 -152.94 -42.97 39.81 38.41 25.15 7.78%
EY 3.55 -1.00 -0.65 -2.33 2.51 2.60 3.98 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.84 0.87 0.67 0.92 1.39 -33.74%

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