[TPC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -49.53%
YoY- 59.68%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,515 48,541 48,450 50,598 53,537 56,276 58,194 -11.39%
PBT 471 -730 -2,025 -1,249 -877 -1,594 -1,480 -
Tax 0 126 126 126 126 507 483 -
NP 471 -604 -1,899 -1,123 -751 -1,087 -997 -
-
NP to SH 471 -604 -1,899 -1,123 -751 -1,087 -997 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 48,044 49,145 50,349 51,721 54,288 57,363 59,191 -12.95%
-
Net Worth 31,251 30,485 29,420 29,599 32,239 31,039 30,874 0.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 31,251 30,485 29,420 29,599 32,239 31,039 30,874 0.81%
NOSH 80,133 80,224 79,516 79,999 82,666 79,589 79,166 0.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.97% -1.24% -3.92% -2.22% -1.40% -1.93% -1.71% -
ROE 1.51% -1.98% -6.45% -3.79% -2.33% -3.50% -3.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.54 60.51 60.93 63.25 64.76 70.71 73.51 -12.10%
EPS 0.59 -0.75 -2.39 -1.40 -0.91 -1.37 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 0.37 0.39 0.39 0.39 0.00%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.74 15.75 15.72 16.41 17.37 18.25 18.88 -11.39%
EPS 0.15 -0.20 -0.62 -0.36 -0.24 -0.35 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1014 0.0989 0.0954 0.096 0.1046 0.1007 0.1001 0.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.25 0.25 0.28 0.25 0.17 0.13 -
P/RPS 0.40 0.41 0.41 0.44 0.39 0.24 0.18 70.04%
P/EPS 40.83 -33.21 -10.47 -19.95 -27.52 -12.45 -10.32 -
EY 2.45 -3.01 -9.55 -5.01 -3.63 -8.03 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.68 0.76 0.64 0.44 0.33 52.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 -
Price 0.22 0.25 0.26 0.30 0.31 0.22 0.12 -
P/RPS 0.36 0.41 0.43 0.47 0.48 0.31 0.16 71.45%
P/EPS 37.43 -33.21 -10.89 -21.37 -34.12 -16.11 -9.53 -
EY 2.67 -3.01 -9.19 -4.68 -2.93 -6.21 -10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.70 0.81 0.79 0.56 0.31 48.16%

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