[TPC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -108.36%
YoY- 88.93%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,107 41,590 44,071 47,133 49,189 47,940 47,372 -11.96%
PBT -13,890 -6,490 -3,325 488 1,634 1,327 -405 948.82%
Tax 2,042 -1,482 -514 -576 -581 39 81 754.72%
NP -11,848 -7,972 -3,839 -88 1,053 1,366 -324 994.50%
-
NP to SH -11,848 -7,972 -3,839 -88 1,053 1,366 -324 994.50%
-
Tax Rate - - - 118.03% 35.56% -2.94% - -
Total Cost 50,955 49,562 47,910 47,221 48,136 46,574 47,696 4.49%
-
Net Worth 38,408 44,012 47,960 50,399 51,087 50,895 50,437 -16.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 38,408 44,012 47,960 50,399 51,087 50,895 50,437 -16.56%
NOSH 80,017 80,023 79,933 80,000 83,750 79,523 80,059 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -30.30% -19.17% -8.71% -0.19% 2.14% 2.85% -0.68% -
ROE -30.85% -18.11% -8.00% -0.17% 2.06% 2.68% -0.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.87 51.97 55.13 58.92 58.73 60.28 59.17 -11.94%
EPS -14.81 -9.96 -4.80 -0.11 1.26 1.72 -0.40 1003.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.55 0.60 0.63 0.61 0.64 0.63 -16.53%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.69 13.49 14.30 15.29 15.96 15.55 15.37 -11.96%
EPS -3.84 -2.59 -1.25 -0.03 0.34 0.44 -0.11 961.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1428 0.1556 0.1635 0.1657 0.1651 0.1636 -16.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.24 0.25 0.38 0.41 0.42 0.43 0.44 -
P/RPS 0.49 0.48 0.69 0.70 0.72 0.71 0.74 -23.97%
P/EPS -1.62 -2.51 -7.91 -372.73 33.40 25.03 -108.72 -93.89%
EY -61.69 -39.85 -12.64 -0.27 2.99 3.99 -0.92 1537.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.63 0.65 0.69 0.67 0.70 -20.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 30/08/06 30/08/06 21/02/06 23/11/05 19/08/05 -
Price 0.25 0.25 0.28 0.28 0.38 0.38 0.47 -
P/RPS 0.51 0.48 0.51 0.48 0.65 0.63 0.79 -25.24%
P/EPS -1.69 -2.51 -5.83 -254.55 30.22 22.12 -116.14 -93.99%
EY -59.23 -39.85 -17.15 -0.39 3.31 4.52 -0.86 1567.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.47 0.44 0.62 0.59 0.75 -21.61%

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