[TPC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -107.66%
YoY- -683.6%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 39,772 39,350 39,107 41,590 44,071 47,133 49,189 -13.24%
PBT -12,963 -13,354 -13,890 -6,490 -3,325 488 1,634 -
Tax 2,042 2,042 2,042 -1,482 -514 -576 -581 -
NP -10,921 -11,312 -11,848 -7,972 -3,839 -88 1,053 -
-
NP to SH -10,921 -11,312 -11,848 -7,972 -3,839 -88 1,053 -
-
Tax Rate - - - - - 118.03% 35.56% -
Total Cost 50,693 50,662 50,955 49,562 47,910 47,221 48,136 3.52%
-
Net Worth 35,182 39,199 38,408 44,012 47,960 50,399 51,087 -22.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,182 39,199 38,408 44,012 47,960 50,399 51,087 -22.06%
NOSH 79,960 79,999 80,017 80,023 79,933 80,000 83,750 -3.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -27.46% -28.75% -30.30% -19.17% -8.71% -0.19% 2.14% -
ROE -31.04% -28.86% -30.85% -18.11% -8.00% -0.17% 2.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.74 49.19 48.87 51.97 55.13 58.92 58.73 -10.51%
EPS -13.66 -14.14 -14.81 -9.96 -4.80 -0.11 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.48 0.55 0.60 0.63 0.61 -19.61%
Adjusted Per Share Value based on latest NOSH - 80,023
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.90 12.76 12.69 13.49 14.30 15.29 15.96 -13.26%
EPS -3.54 -3.67 -3.84 -2.59 -1.25 -0.03 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1272 0.1246 0.1428 0.1556 0.1635 0.1657 -22.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.22 0.24 0.25 0.38 0.41 0.42 -
P/RPS 0.42 0.45 0.49 0.48 0.69 0.70 0.72 -30.25%
P/EPS -1.54 -1.56 -1.62 -2.51 -7.91 -372.73 33.40 -
EY -65.04 -64.27 -61.69 -39.85 -12.64 -0.27 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.50 0.45 0.63 0.65 0.69 -21.54%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 24/11/06 30/08/06 30/08/06 21/02/06 -
Price 0.19 0.20 0.25 0.25 0.28 0.28 0.38 -
P/RPS 0.38 0.41 0.51 0.48 0.51 0.48 0.65 -30.15%
P/EPS -1.39 -1.41 -1.69 -2.51 -5.83 -254.55 30.22 -
EY -71.88 -70.70 -59.23 -39.85 -17.15 -0.39 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.52 0.45 0.47 0.44 0.62 -21.70%

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