[TPC] YoY Annualized Quarter 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- -1680.42%
YoY- -1492.15%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Revenue 95,220 84,124 67,016 40,180 46,932 53,200 58,688 8.39%
PBT 7,328 6,628 -252 -36,196 -3,808 2,856 -2,320 -
Tax 0 0 0 0 0 0 0 -
NP 7,328 6,628 -252 -36,196 -3,808 2,856 -2,320 -
-
NP to SH 7,328 6,628 -252 -36,196 -3,808 2,856 -2,320 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 87,892 77,496 67,268 76,376 50,740 50,344 61,008 6.27%
-
Net Worth 22,400 17,610 19,687 24,804 29,599 30,525 30,986 -5.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Net Worth 22,400 17,610 19,687 24,804 29,599 30,525 30,986 -5.26%
NOSH 80,000 80,048 78,750 80,014 79,999 80,329 79,452 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
NP Margin 7.70% 7.88% -0.38% -90.08% -8.11% 5.37% -3.95% -
ROE 32.71% 37.64% -1.28% -145.93% -12.86% 9.36% -7.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
RPS 119.03 105.09 85.10 50.22 58.67 66.23 73.87 8.27%
EPS 9.16 8.28 -0.32 -45.24 -4.76 3.56 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.22 0.25 0.31 0.37 0.38 0.39 -5.37%
Adjusted Per Share Value based on latest NOSH - 80,008
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
RPS 30.89 27.29 21.74 13.03 15.22 17.26 19.04 8.39%
EPS 2.38 2.15 -0.08 -11.74 -1.24 0.93 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0571 0.0639 0.0805 0.096 0.099 0.1005 -5.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 30/09/10 31/03/09 -
Price 0.505 0.33 0.29 0.31 0.28 0.25 0.11 -
P/RPS 0.42 0.31 0.34 0.62 0.48 0.38 0.15 18.71%
P/EPS 5.51 3.99 -90.63 -0.69 -5.88 7.03 -3.77 -
EY 18.14 25.09 -1.10 -145.93 -17.00 14.22 -26.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.50 1.16 1.00 0.76 0.66 0.28 36.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Date 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 29/11/10 15/05/09 -
Price 0.48 0.30 0.29 0.28 0.30 0.25 0.14 -
P/RPS 0.40 0.29 0.34 0.56 0.51 0.38 0.19 13.20%
P/EPS 5.24 3.62 -90.63 -0.62 -6.30 7.03 -4.79 -
EY 19.08 27.60 -1.10 -161.56 -15.87 14.22 -20.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 1.16 0.90 0.81 0.66 0.36 29.63%

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