[TPC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 32.88%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 51,487 48,253 44,976 41,646 39,772 39,350 39,107 20.14%
PBT -7,298 -7,821 -7,923 -10,319 -12,963 -13,354 -13,890 -34.91%
Tax 716 721 726 2,989 2,042 2,042 2,042 -50.30%
NP -6,582 -7,100 -7,197 -7,330 -10,921 -11,312 -11,848 -32.44%
-
NP to SH -6,582 -7,100 -7,197 -7,330 -10,921 -11,312 -11,848 -32.44%
-
Tax Rate - - - - - - - -
Total Cost 58,069 55,353 52,173 48,976 50,693 50,662 50,955 9.11%
-
Net Worth 32,021 33,561 34,368 34,650 35,182 39,199 38,408 -11.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 32,021 33,561 34,368 34,650 35,182 39,199 38,408 -11.42%
NOSH 80,053 79,909 79,926 78,750 79,960 79,999 80,017 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.78% -14.71% -16.00% -17.60% -27.46% -28.75% -30.30% -
ROE -20.56% -21.15% -20.94% -21.15% -31.04% -28.86% -30.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.32 60.38 56.27 52.88 49.74 49.19 48.87 20.11%
EPS -8.22 -8.89 -9.00 -9.31 -13.66 -14.14 -14.81 -32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.43 0.44 0.44 0.49 0.48 -11.45%
Adjusted Per Share Value based on latest NOSH - 78,750
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.70 15.65 14.59 13.51 12.90 12.77 12.69 20.10%
EPS -2.14 -2.30 -2.33 -2.38 -3.54 -3.67 -3.84 -32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1089 0.1115 0.1124 0.1141 0.1272 0.1246 -11.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.16 0.16 0.19 0.21 0.22 0.24 -
P/RPS 0.23 0.26 0.28 0.36 0.42 0.45 0.49 -39.63%
P/EPS -1.82 -1.80 -1.78 -2.04 -1.54 -1.56 -1.62 8.07%
EY -54.81 -55.53 -56.28 -48.99 -65.04 -64.27 -61.69 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.43 0.48 0.45 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 29/02/08 26/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.11 0.13 0.17 0.17 0.19 0.20 0.25 -
P/RPS 0.17 0.22 0.30 0.32 0.38 0.41 0.51 -51.95%
P/EPS -1.34 -1.46 -1.89 -1.83 -1.39 -1.41 -1.69 -14.34%
EY -74.75 -68.35 -52.97 -54.75 -71.88 -70.70 -59.23 16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.40 0.39 0.43 0.41 0.52 -33.83%

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