[TPC] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 209.34%
YoY- 229.74%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 47,788 49,693 51,175 50,075 48,515 48,541 48,450 -0.91%
PBT -2,154 1,114 1,795 1,457 471 -730 -2,025 4.19%
Tax 207 207 207 0 0 126 126 39.10%
NP -1,947 1,321 2,002 1,457 471 -604 -1,899 1.67%
-
NP to SH -1,947 1,321 2,002 1,457 471 -604 -1,899 1.67%
-
Tax Rate - -18.58% -11.53% 0.00% 0.00% - - -
Total Cost 49,735 48,372 49,173 48,618 48,044 49,145 50,349 -0.81%
-
Net Worth 32,831 32,174 28,971 33,149 31,251 30,485 29,420 7.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,831 32,174 28,971 33,149 31,251 30,485 29,420 7.56%
NOSH 80,077 82,500 74,285 85,000 80,133 80,224 79,516 0.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.07% 2.66% 3.91% 2.91% 0.97% -1.24% -3.92% -
ROE -5.93% 4.11% 6.91% 4.40% 1.51% -1.98% -6.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.68 60.23 68.89 58.91 60.54 60.51 60.93 -1.36%
EPS -2.43 1.60 2.70 1.71 0.59 -0.75 -2.39 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.39 0.39 0.39 0.38 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.50 16.12 16.60 16.25 15.74 15.75 15.72 -0.93%
EPS -0.63 0.43 0.65 0.47 0.15 -0.20 -0.62 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1044 0.094 0.1075 0.1014 0.0989 0.0955 7.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.25 0.25 0.25 0.24 0.25 0.25 -
P/RPS 0.49 0.42 0.36 0.42 0.40 0.41 0.41 12.58%
P/EPS -11.93 15.61 9.28 14.58 40.83 -33.21 -10.47 9.06%
EY -8.38 6.40 10.78 6.86 2.45 -3.01 -9.55 -8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.64 0.64 0.62 0.66 0.68 2.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.30 0.28 0.22 0.24 0.22 0.25 0.26 -
P/RPS 0.50 0.46 0.32 0.41 0.36 0.41 0.43 10.54%
P/EPS -12.34 17.49 8.16 14.00 37.43 -33.21 -10.89 8.66%
EY -8.10 5.72 12.25 7.14 2.67 -3.01 -9.19 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.56 0.62 0.56 0.66 0.70 2.82%

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