[TPC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 67.05%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 46,932 58,688 54,772 41,664 40,692 48,916 50,596 -1.24%
PBT -3,808 -2,320 -3,516 -3,924 -6,068 -1,484 5,160 -
Tax 0 0 0 20 20 0 -320 -
NP -3,808 -2,320 -3,516 -3,904 -6,048 -1,484 4,840 -
-
NP to SH -3,808 -2,320 -3,516 -3,904 -6,048 -1,484 4,840 -
-
Tax Rate - - - - - - 6.20% -
Total Cost 50,740 61,008 58,288 45,568 46,740 50,400 45,756 1.73%
-
Net Worth 29,599 30,986 33,561 39,199 50,399 50,004 50,483 -8.51%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 29,599 30,986 33,561 39,199 50,399 50,004 50,483 -8.51%
NOSH 79,999 79,452 79,909 79,999 80,000 80,652 80,132 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -8.11% -3.95% -6.42% -9.37% -14.86% -3.03% 9.57% -
ROE -12.86% -7.49% -10.48% -9.96% -12.00% -2.97% 9.59% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 58.67 73.87 68.54 52.08 50.87 60.65 63.14 -1.21%
EPS -4.76 -2.92 -4.40 -4.88 -7.56 -1.84 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.42 0.49 0.63 0.62 0.63 -8.48%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.23 19.04 17.77 13.52 13.20 15.87 16.41 -1.23%
EPS -1.24 -0.75 -1.14 -1.27 -1.96 -0.48 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.1005 0.1089 0.1272 0.1635 0.1622 0.1638 -8.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.28 0.11 0.16 0.22 0.41 0.47 0.72 -
P/RPS 0.48 0.15 0.23 0.42 0.81 0.77 1.14 -13.41%
P/EPS -5.88 -3.77 -3.64 -4.51 -5.42 -25.54 11.92 -
EY -17.00 -26.55 -27.50 -22.18 -18.44 -3.91 8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.28 0.38 0.45 0.65 0.76 1.14 -6.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 15/05/09 15/05/08 28/05/07 30/08/06 13/05/05 13/05/04 -
Price 0.30 0.14 0.13 0.20 0.28 0.46 0.58 -
P/RPS 0.51 0.19 0.19 0.38 0.55 0.76 0.92 -9.36%
P/EPS -6.30 -4.79 -2.95 -4.10 -3.70 -25.00 9.60 -
EY -15.87 -20.86 -33.85 -24.40 -27.00 -4.00 10.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.36 0.31 0.41 0.44 0.74 0.92 -2.09%

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