[TPC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 521.6%
YoY- -55.69%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,071 47,133 49,189 47,940 47,372 47,835 48,255 -5.88%
PBT -3,325 488 1,634 1,327 -405 -870 791 -
Tax -514 -576 -581 39 81 75 -5 2113.16%
NP -3,839 -88 1,053 1,366 -324 -795 786 -
-
NP to SH -3,839 -88 1,053 1,366 -324 -795 786 -
-
Tax Rate - 118.03% 35.56% -2.94% - - 0.63% -
Total Cost 47,910 47,221 48,136 46,574 47,696 48,630 47,469 0.62%
-
Net Worth 47,960 50,399 51,087 50,895 50,437 50,004 48,870 -1.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 47,960 50,399 51,087 50,895 50,437 50,004 48,870 -1.24%
NOSH 79,933 80,000 83,750 79,523 80,059 80,652 78,823 0.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.71% -0.19% 2.14% 2.85% -0.68% -1.66% 1.63% -
ROE -8.00% -0.17% 2.06% 2.68% -0.64% -1.59% 1.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.13 58.92 58.73 60.28 59.17 59.31 61.22 -6.76%
EPS -4.80 -0.11 1.26 1.72 -0.40 -0.99 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.61 0.64 0.63 0.62 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 79,523
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.30 15.29 15.96 15.55 15.37 15.52 15.66 -5.89%
EPS -1.25 -0.03 0.34 0.44 -0.11 -0.26 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1635 0.1657 0.1651 0.1636 0.1622 0.1586 -1.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.41 0.42 0.43 0.44 0.47 0.56 -
P/RPS 0.69 0.70 0.72 0.71 0.74 0.79 0.91 -16.89%
P/EPS -7.91 -372.73 33.40 25.03 -108.72 -47.68 56.16 -
EY -12.64 -0.27 2.99 3.99 -0.92 -2.10 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.69 0.67 0.70 0.76 0.90 -21.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/08/06 21/02/06 23/11/05 19/08/05 13/05/05 28/02/05 -
Price 0.28 0.28 0.38 0.38 0.47 0.46 0.52 -
P/RPS 0.51 0.48 0.65 0.63 0.79 0.78 0.85 -28.92%
P/EPS -5.83 -254.55 30.22 22.12 -116.14 -46.67 52.15 -
EY -17.15 -0.39 3.31 4.52 -0.86 -2.14 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.62 0.59 0.75 0.74 0.84 -32.17%

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