[TPC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 177.98%
YoY- 162.72%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 49,693 51,175 50,075 48,515 48,541 48,450 50,598 -1.19%
PBT 1,114 1,795 1,457 471 -730 -2,025 -1,249 -
Tax 207 207 0 0 126 126 126 39.18%
NP 1,321 2,002 1,457 471 -604 -1,899 -1,123 -
-
NP to SH 1,321 2,002 1,457 471 -604 -1,899 -1,123 -
-
Tax Rate -18.58% -11.53% 0.00% 0.00% - - - -
Total Cost 48,372 49,173 48,618 48,044 49,145 50,349 51,721 -4.36%
-
Net Worth 32,174 28,971 33,149 31,251 30,485 29,420 29,599 5.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,174 28,971 33,149 31,251 30,485 29,420 29,599 5.71%
NOSH 82,500 74,285 85,000 80,133 80,224 79,516 79,999 2.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.66% 3.91% 2.91% 0.97% -1.24% -3.92% -2.22% -
ROE 4.11% 6.91% 4.40% 1.51% -1.98% -6.45% -3.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.23 68.89 58.91 60.54 60.51 60.93 63.25 -3.20%
EPS 1.60 2.70 1.71 0.59 -0.75 -2.39 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.38 0.37 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 80,133
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.12 16.60 16.25 15.74 15.75 15.72 16.42 -1.22%
EPS 0.43 0.65 0.47 0.15 -0.20 -0.62 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.094 0.1075 0.1014 0.0989 0.0955 0.096 5.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.25 0.25 0.25 0.24 0.25 0.25 0.28 -
P/RPS 0.42 0.36 0.42 0.40 0.41 0.41 0.44 -3.05%
P/EPS 15.61 9.28 14.58 40.83 -33.21 -10.47 -19.95 -
EY 6.40 10.78 6.86 2.45 -3.01 -9.55 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.64 0.62 0.66 0.68 0.76 -10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/10/11 26/08/11 30/05/11 28/02/11 29/11/10 30/08/10 31/05/10 -
Price 0.28 0.22 0.24 0.22 0.25 0.26 0.30 -
P/RPS 0.46 0.32 0.41 0.36 0.41 0.43 0.47 -1.42%
P/EPS 17.49 8.16 14.00 37.43 -33.21 -10.89 -21.37 -
EY 5.72 12.25 7.14 2.67 -3.01 -9.19 -4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 0.62 0.56 0.66 0.70 0.81 -7.54%

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