[TPC] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 32.88%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,075 56,276 54,882 41,646 41,590 47,940 48,983 0.33%
PBT 1,457 -1,594 -7,891 -10,319 -6,490 1,327 3,029 -10.64%
Tax 0 507 692 2,989 -1,482 39 54 -
NP 1,457 -1,087 -7,199 -7,330 -7,972 1,366 3,083 -10.88%
-
NP to SH 1,457 -1,087 -7,199 -7,330 -7,972 1,366 3,083 -10.88%
-
Tax Rate 0.00% - - - - -2.94% -1.78% -
Total Cost 48,618 57,363 62,081 48,976 49,562 46,574 45,900 0.88%
-
Net Worth 33,149 31,039 32,196 34,650 44,012 50,895 50,301 -6.21%
Dividend
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 33,149 31,039 32,196 34,650 44,012 50,895 50,301 -6.21%
NOSH 85,000 79,589 80,491 78,750 80,023 79,523 79,843 0.96%
Ratio Analysis
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.91% -1.93% -13.12% -17.60% -19.17% 2.85% 6.29% -
ROE 4.40% -3.50% -22.36% -21.15% -18.11% 2.68% 6.13% -
Per Share
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.91 70.71 68.18 52.88 51.97 60.28 61.35 -0.62%
EPS 1.71 -1.37 -8.94 -9.31 -9.96 1.72 3.86 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.40 0.44 0.55 0.64 0.63 -7.11%
Adjusted Per Share Value based on latest NOSH - 78,750
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.24 18.25 17.80 13.51 13.49 15.55 15.89 0.33%
EPS 0.47 -0.35 -2.34 -2.38 -2.59 0.44 1.00 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.1007 0.1044 0.1124 0.1428 0.1651 0.1632 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.25 0.17 0.25 0.19 0.25 0.43 0.46 -
P/RPS 0.42 0.24 0.37 0.36 0.48 0.71 0.75 -8.53%
P/EPS 14.58 -12.45 -2.80 -2.04 -2.51 25.03 11.91 3.16%
EY 6.86 -8.03 -35.78 -48.99 -39.85 3.99 8.39 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.63 0.43 0.45 0.67 0.73 -2.00%
Price Multiplier on Announcement Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/05/11 23/11/09 21/11/08 26/11/07 24/11/06 23/11/05 23/11/04 -
Price 0.24 0.22 0.17 0.17 0.25 0.38 0.55 -
P/RPS 0.41 0.31 0.25 0.32 0.48 0.63 0.90 -11.39%
P/EPS 14.00 -16.11 -1.90 -1.83 -2.51 22.12 14.24 -0.26%
EY 7.14 -6.21 -52.61 -54.75 -39.85 4.52 7.02 0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.43 0.39 0.45 0.59 0.87 -5.07%

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