[TPC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -466.51%
YoY- -857.04%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,634 42,463 42,627 44,540 47,788 49,693 51,175 -5.98%
PBT -13,215 -15,300 -12,901 -11,237 -2,154 1,114 1,795 -
Tax 13 -3 -3 207 207 207 207 -84.06%
NP -13,202 -15,303 -12,904 -11,030 -1,947 1,321 2,002 -
-
NP to SH -13,202 -15,303 -12,904 -11,030 -1,947 1,321 2,002 -
-
Tax Rate - - - - - -18.58% -11.53% -
Total Cost 59,836 57,766 55,531 55,570 49,735 48,372 49,173 13.91%
-
Net Worth 21,875 19,983 22,375 24,802 32,831 32,174 28,971 -17.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 21,875 19,983 22,375 24,802 32,831 32,174 28,971 -17.00%
NOSH 87,500 79,932 79,912 80,008 80,077 82,500 74,285 11.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -28.31% -36.04% -30.27% -24.76% -4.07% 2.66% 3.91% -
ROE -60.35% -76.58% -57.67% -44.47% -5.93% 4.11% 6.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.30 53.12 53.34 55.67 59.68 60.23 68.89 -15.65%
EPS -15.09 -19.14 -16.15 -13.79 -2.43 1.60 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.28 0.31 0.41 0.39 0.39 -25.55%
Adjusted Per Share Value based on latest NOSH - 80,008
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.13 13.77 13.83 14.45 15.50 16.12 16.60 -5.96%
EPS -4.28 -4.96 -4.19 -3.58 -0.63 0.43 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0648 0.0726 0.0805 0.1065 0.1044 0.094 -16.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.34 0.29 0.31 0.29 0.25 0.25 -
P/RPS 0.54 0.64 0.54 0.56 0.49 0.42 0.36 30.87%
P/EPS -1.92 -1.78 -1.80 -2.25 -11.93 15.61 9.28 -
EY -52.03 -56.31 -55.68 -44.47 -8.38 6.40 10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.04 1.00 0.71 0.64 0.64 48.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 -
Price 0.29 0.29 0.29 0.28 0.30 0.28 0.22 -
P/RPS 0.54 0.55 0.54 0.50 0.50 0.46 0.32 41.51%
P/EPS -1.92 -1.51 -1.80 -2.03 -12.34 17.49 8.16 -
EY -52.03 -66.02 -55.68 -49.24 -8.10 5.72 12.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.04 0.90 0.73 0.72 0.56 62.13%

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