[TPC] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
18-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -34.02%
YoY- 318.71%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 42,627 44,540 47,788 49,693 51,175 50,075 48,515 -8.27%
PBT -12,901 -11,237 -2,154 1,114 1,795 1,457 471 -
Tax -3 207 207 207 207 0 0 -
NP -12,904 -11,030 -1,947 1,321 2,002 1,457 471 -
-
NP to SH -12,904 -11,030 -1,947 1,321 2,002 1,457 471 -
-
Tax Rate - - - -18.58% -11.53% 0.00% 0.00% -
Total Cost 55,531 55,570 49,735 48,372 49,173 48,618 48,044 10.14%
-
Net Worth 22,375 24,802 32,831 32,174 28,971 33,149 31,251 -19.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,375 24,802 32,831 32,174 28,971 33,149 31,251 -19.98%
NOSH 79,912 80,008 80,077 82,500 74,285 85,000 80,133 -0.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -30.27% -24.76% -4.07% 2.66% 3.91% 2.91% 0.97% -
ROE -57.67% -44.47% -5.93% 4.11% 6.91% 4.40% 1.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.34 55.67 59.68 60.23 68.89 58.91 60.54 -8.10%
EPS -16.15 -13.79 -2.43 1.60 2.70 1.71 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.41 0.39 0.39 0.39 0.39 -19.83%
Adjusted Per Share Value based on latest NOSH - 82,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.83 14.45 15.50 16.12 16.60 16.24 15.74 -8.27%
EPS -4.19 -3.58 -0.63 0.43 0.65 0.47 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0805 0.1065 0.1044 0.094 0.1075 0.1014 -19.98%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.31 0.29 0.25 0.25 0.25 0.24 -
P/RPS 0.54 0.56 0.49 0.42 0.36 0.42 0.40 22.17%
P/EPS -1.80 -2.25 -11.93 15.61 9.28 14.58 40.83 -
EY -55.68 -44.47 -8.38 6.40 10.78 6.86 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 0.71 0.64 0.64 0.64 0.62 41.22%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 -
Price 0.29 0.28 0.30 0.28 0.22 0.24 0.22 -
P/RPS 0.54 0.50 0.50 0.46 0.32 0.41 0.36 31.06%
P/EPS -1.80 -2.03 -12.34 17.49 8.16 14.00 37.43 -
EY -55.68 -49.24 -8.10 5.72 12.25 7.14 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.73 0.72 0.56 0.62 0.56 51.14%

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