[TPC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.43%
YoY- -130.66%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,145 12,339 12,476 12,229 10,896 11,771 12,939 -4.12%
PBT -36 647 1,394 -371 -343 -1,085 929 -
Tax -545 21 -57 0 75 63 -63 319.75%
NP -581 668 1,337 -371 -268 -1,022 866 -
-
NP to SH -581 668 1,337 -371 -268 -1,022 866 -
-
Tax Rate - -3.25% 4.09% - - - 6.78% -
Total Cost 12,726 11,671 11,139 12,600 11,164 12,793 12,073 3.56%
-
Net Worth 51,087 50,895 50,437 50,004 48,870 50,301 51,318 -0.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 51,087 50,895 50,437 50,004 48,870 50,301 51,318 -0.29%
NOSH 83,750 79,523 80,059 80,652 78,823 79,843 80,185 2.93%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -4.78% 5.41% 10.72% -3.03% -2.46% -8.68% 6.69% -
ROE -1.14% 1.31% 2.65% -0.74% -0.55% -2.03% 1.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.50 15.52 15.58 15.16 13.82 14.74 16.14 -6.87%
EPS -0.73 0.84 1.67 -0.46 -0.34 -1.28 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.63 0.62 0.62 0.63 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 80,652
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.94 4.00 4.05 3.97 3.53 3.82 4.20 -4.15%
EPS -0.19 0.22 0.43 -0.12 -0.09 -0.33 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1651 0.1636 0.1622 0.1585 0.1632 0.1665 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.43 0.44 0.47 0.56 0.46 0.53 -
P/RPS 2.90 2.77 2.82 3.10 4.05 3.12 3.28 -7.86%
P/EPS -60.54 51.19 26.35 -102.17 -164.71 -35.94 49.07 -
EY -1.65 1.95 3.80 -0.98 -0.61 -2.78 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.70 0.76 0.90 0.73 0.83 -11.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 19/08/05 13/05/05 28/02/05 23/11/04 23/08/04 -
Price 0.38 0.38 0.47 0.46 0.52 0.55 0.43 -
P/RPS 2.62 2.45 3.02 3.03 3.76 3.73 2.66 -1.00%
P/EPS -54.78 45.24 28.14 -100.00 -152.94 -42.97 39.81 -
EY -1.83 2.21 3.55 -1.00 -0.65 -2.33 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.75 0.74 0.84 0.87 0.67 -5.02%

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