[TPC] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 37.41%
YoY- 205.42%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 73,231 46,634 47,788 51,175 53,537 57,499 44,976 8.45%
PBT -4,073 -13,215 -2,154 1,795 -877 -3,567 -7,923 -10.48%
Tax 0 13 207 207 126 483 726 -
NP -4,073 -13,202 -1,947 2,002 -751 -3,084 -7,197 -9.04%
-
NP to SH -4,073 -13,202 -1,947 2,002 -751 -3,084 -7,197 -9.04%
-
Tax Rate - - - -11.53% - - - -
Total Cost 77,304 59,836 49,735 49,173 54,288 60,583 52,173 6.76%
-
Net Worth 15,996 21,875 32,831 28,971 32,239 20,000 34,368 -11.95%
Dividend
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,996 21,875 32,831 28,971 32,239 20,000 34,368 -11.95%
NOSH 79,982 87,500 80,077 74,285 82,666 50,000 79,926 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.56% -28.31% -4.07% 3.91% -1.40% -5.36% -16.00% -
ROE -25.46% -60.35% -5.93% 6.91% -2.33% -15.42% -20.94% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 91.56 53.30 59.68 68.89 64.76 115.00 56.27 8.44%
EPS -5.09 -15.09 -2.43 2.70 -0.91 -6.17 -9.00 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.41 0.39 0.39 0.40 0.43 -11.96%
Adjusted Per Share Value based on latest NOSH - 74,285
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.75 15.13 15.50 16.60 17.37 18.65 14.59 8.45%
EPS -1.32 -4.28 -0.63 0.65 -0.24 -1.00 -2.33 -9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.071 0.1065 0.094 0.1046 0.0649 0.1115 -11.95%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/11 31/12/09 31/12/08 31/12/07 -
Price 0.355 0.29 0.29 0.25 0.25 0.10 0.16 -
P/RPS 0.39 0.54 0.49 0.36 0.39 0.09 0.28 5.67%
P/EPS -6.97 -1.92 -11.93 9.28 -27.52 -1.62 -1.78 25.51%
EY -14.34 -52.03 -8.38 10.78 -3.63 -61.68 -56.28 -20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.16 0.71 0.64 0.64 0.25 0.37 29.89%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 26/08/11 25/02/10 27/02/09 29/02/08 -
Price 0.425 0.29 0.30 0.22 0.31 0.33 0.17 -
P/RPS 0.46 0.54 0.50 0.32 0.48 0.29 0.30 7.37%
P/EPS -8.35 -1.92 -12.34 8.16 -34.12 -5.35 -1.89 28.06%
EY -11.98 -52.03 -8.10 12.25 -2.93 -18.69 -52.97 -21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.16 0.73 0.56 0.79 0.83 0.40 32.11%

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