[TPC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -69.1%
YoY- -90.47%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 50,075 48,515 48,541 48,450 50,598 53,537 56,276 -7.49%
PBT 1,457 471 -730 -2,025 -1,249 -877 -1,594 -
Tax 0 0 126 126 126 126 507 -
NP 1,457 471 -604 -1,899 -1,123 -751 -1,087 -
-
NP to SH 1,457 471 -604 -1,899 -1,123 -751 -1,087 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 48,618 48,044 49,145 50,349 51,721 54,288 57,363 -10.44%
-
Net Worth 33,149 31,251 30,485 29,420 29,599 32,239 31,039 4.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 33,149 31,251 30,485 29,420 29,599 32,239 31,039 4.48%
NOSH 85,000 80,133 80,224 79,516 79,999 82,666 79,589 4.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.91% 0.97% -1.24% -3.92% -2.22% -1.40% -1.93% -
ROE 4.40% 1.51% -1.98% -6.45% -3.79% -2.33% -3.50% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.91 60.54 60.51 60.93 63.25 64.76 70.71 -11.46%
EPS 1.71 0.59 -0.75 -2.39 -1.40 -0.91 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.38 0.37 0.37 0.39 0.39 0.00%
Adjusted Per Share Value based on latest NOSH - 79,516
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.25 15.74 15.75 15.72 16.42 17.37 18.26 -7.48%
EPS 0.47 0.15 -0.20 -0.62 -0.36 -0.24 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.1014 0.0989 0.0955 0.096 0.1046 0.1007 4.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.25 0.24 0.25 0.25 0.28 0.25 0.17 -
P/RPS 0.42 0.40 0.41 0.41 0.44 0.39 0.24 45.26%
P/EPS 14.58 40.83 -33.21 -10.47 -19.95 -27.52 -12.45 -
EY 6.86 2.45 -3.01 -9.55 -5.01 -3.63 -8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.66 0.68 0.76 0.64 0.44 28.40%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 -
Price 0.24 0.22 0.25 0.26 0.30 0.31 0.22 -
P/RPS 0.41 0.36 0.41 0.43 0.47 0.48 0.31 20.50%
P/EPS 14.00 37.43 -33.21 -10.89 -21.37 -34.12 -16.11 -
EY 7.14 2.67 -3.01 -9.19 -4.68 -2.93 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.66 0.70 0.81 0.79 0.56 7.02%

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