[TPC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -20.23%
YoY- -1225.17%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 53,537 57,497 44,976 39,107 49,189 48,191 11,635 28.93%
PBT -877 -3,568 -7,922 -13,890 1,634 799 2,034 -
Tax 126 483 726 2,042 -581 22 -27 -
NP -751 -3,085 -7,196 -11,848 1,053 821 2,007 -
-
NP to SH -751 -3,085 -7,196 -11,848 1,053 821 2,007 -
-
Tax Rate - - - - 35.56% -2.75% 1.33% -
Total Cost 54,288 60,582 52,172 50,955 48,136 47,370 9,628 33.37%
-
Net Worth 31,282 31,988 34,380 38,399 48,714 49,726 36,221 -2.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 31,282 31,988 34,380 38,399 48,714 49,726 36,221 -2.41%
NOSH 80,212 79,972 79,955 79,999 79,859 80,204 59,378 5.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.40% -5.37% -16.00% -30.30% 2.14% 1.70% 17.25% -
ROE -2.40% -9.64% -20.93% -30.85% 2.16% 1.65% 5.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.74 71.90 56.25 48.88 61.59 60.09 19.59 22.64%
EPS -0.94 -3.86 -9.00 -14.81 1.32 1.03 3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.43 0.48 0.61 0.62 0.61 -7.17%
Adjusted Per Share Value based on latest NOSH - 80,017
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.37 18.65 14.59 12.69 15.96 15.63 3.77 28.96%
EPS -0.24 -1.00 -2.33 -3.84 0.34 0.27 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1038 0.1115 0.1246 0.158 0.1613 0.1175 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.10 0.16 0.24 0.42 0.56 0.93 -
P/RPS 0.37 0.14 0.28 0.49 0.68 0.93 4.75 -34.62%
P/EPS -26.70 -2.59 -1.78 -1.62 31.85 54.71 27.51 -
EY -3.75 -38.58 -56.25 -61.71 3.14 1.83 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.25 0.37 0.50 0.69 0.90 1.52 -13.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 21/02/06 28/02/05 26/02/04 -
Price 0.31 0.33 0.17 0.25 0.38 0.52 0.85 -
P/RPS 0.46 0.46 0.30 0.51 0.62 0.87 4.34 -31.18%
P/EPS -33.11 -8.55 -1.89 -1.69 28.82 50.80 25.15 -
EY -3.02 -11.69 -52.94 -59.24 3.47 1.97 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.40 0.52 0.62 0.84 1.39 -8.97%

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