[TPC] QoQ TTM 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- -24.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 47,372 47,835 48,255 48,983 37,212 24,273 11,624 155.35%
PBT -405 -870 791 3,029 4,114 3,185 1,895 -
Tax 81 75 -5 54 -9 54 134 -28.53%
NP -324 -795 786 3,083 4,105 3,239 2,029 -
-
NP to SH -324 -795 786 3,083 4,105 3,239 2,029 -
-
Tax Rate - - 0.63% -1.78% 0.22% -1.70% -7.07% -
Total Cost 47,696 48,630 47,469 45,900 33,107 21,034 9,595 191.55%
-
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 -0.68% -1.66% 1.63% 6.29% 11.03% 13.34% 17.46% -
ROE -0.64% -1.59% 1.61% 6.13% 8.00% 6.42% 5.60% -
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 59.17 59.31 61.22 61.35 46.41 30.29 19.58 109.16%
EPS -0.40 -0.99 1.00 3.86 5.12 4.04 3.42 -
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 15.37 15.52 15.65 15.89 12.07 7.87 3.77 155.42%
EPS -0.11 -0.26 0.25 1.00 1.33 1.05 0.66 -
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 0.74 0.79 0.91 0.75 1.14 2.38 4.75 -71.07%
P/EPS -108.72 -47.68 56.16 11.91 10.35 17.81 27.22 -
EY -0.92 -2.10 1.78 8.39 9.66 5.61 3.67 -
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 - - - -
Price 0.47 0.46 0.52 0.55 0.00 0.00 0.00 -
P/RPS 0.79 0.78 0.85 0.90 0.00 0.00 0.00 -
P/EPS -116.14 -46.67 52.15 14.24 0.00 0.00 0.00 -
EY -0.86 -2.14 1.92 7.02 0.00 0.00 0.00 -
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 0.00 0.00 0.00 -

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