[TPC] QoQ 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- 73.78%
YoY- -113.35%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,339 12,476 12,229 10,896 11,771 12,939 12,649 -1.63%
PBT 647 1,394 -371 -343 -1,085 929 1,290 -36.84%
Tax 21 -57 0 75 63 -63 -80 -
NP 668 1,337 -371 -268 -1,022 866 1,210 -32.67%
-
NP to SH 668 1,337 -371 -268 -1,022 866 1,210 -32.67%
-
Tax Rate -3.25% 4.09% - - - 6.78% 6.20% -
Total Cost 11,671 11,139 12,600 11,164 12,793 12,073 11,439 1.34%
-
Net Worth 50,895 50,437 50,004 48,870 50,301 51,318 50,483 0.54%
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 50,895 50,437 50,004 48,870 50,301 51,318 50,483 0.54%
NOSH 79,523 80,059 80,652 78,823 79,843 80,185 80,132 -0.50%
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 5.41% 10.72% -3.03% -2.46% -8.68% 6.69% 9.57% -
ROE 1.31% 2.65% -0.74% -0.55% -2.03% 1.69% 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 15.52 15.58 15.16 13.82 14.74 16.14 15.79 -1.14%
EPS 0.84 1.67 -0.46 -0.34 -1.28 1.08 1.51 -32.33%
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 4.00 4.05 3.97 3.53 3.82 4.20 4.10 -1.63%
EPS 0.22 0.43 -0.12 -0.09 -0.33 0.28 0.39 -31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1651 0.1636 0.1622 0.1585 0.1632 0.1665 0.1638 0.52%
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 2.77 2.82 3.10 4.05 3.12 3.28 4.56 -28.25%
P/EPS 51.19 26.35 -102.17 -164.71 -35.94 49.07 47.68 4.84%
EY 1.95 3.80 -0.98 -0.61 -2.78 2.04 2.10 -4.81%
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 2.45 3.02 3.03 3.76 3.73 2.66 3.67 -23.59%
P/EPS 45.24 28.14 -100.00 -152.94 -42.97 39.81 38.41 11.51%
EY 2.21 3.55 -1.00 -0.65 -2.33 2.51 2.60 -10.25%
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