[TPC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.03%
YoY- 84.9%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 42,463 49,693 50,075 56,276 54,882 41,646 41,590 0.34%
PBT -15,300 1,114 1,457 -1,594 -7,891 -10,319 -6,490 15.35%
Tax -3 207 0 507 692 2,989 -1,482 -64.39%
NP -15,303 1,321 1,457 -1,087 -7,199 -7,330 -7,972 11.47%
-
NP to SH -15,303 1,321 1,457 -1,087 -7,199 -7,330 -7,972 11.47%
-
Tax Rate - -18.58% 0.00% - - - - -
Total Cost 57,766 48,372 48,618 57,363 62,081 48,976 49,562 2.58%
-
Net Worth 19,983 32,174 33,149 31,039 32,196 34,650 44,012 -12.32%
Dividend
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 19,983 32,174 33,149 31,039 32,196 34,650 44,012 -12.32%
NOSH 79,932 82,500 85,000 79,589 80,491 78,750 80,023 -0.01%
Ratio Analysis
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -36.04% 2.66% 2.91% -1.93% -13.12% -17.60% -19.17% -
ROE -76.58% 4.11% 4.40% -3.50% -22.36% -21.15% -18.11% -
Per Share
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.12 60.23 58.91 70.71 68.18 52.88 51.97 0.36%
EPS -19.14 1.60 1.71 -1.37 -8.94 -9.31 -9.96 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.39 0.39 0.39 0.40 0.44 0.55 -12.30%
Adjusted Per Share Value based on latest NOSH - 79,589
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.77 16.12 16.24 18.25 17.80 13.51 13.49 0.34%
EPS -4.96 0.43 0.47 -0.35 -2.34 -2.38 -2.59 11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.1044 0.1075 0.1007 0.1044 0.1124 0.1428 -12.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.25 0.25 0.17 0.25 0.19 0.25 -
P/RPS 0.64 0.42 0.42 0.24 0.37 0.36 0.48 4.90%
P/EPS -1.78 15.61 14.58 -12.45 -2.80 -2.04 -2.51 -5.56%
EY -56.31 6.40 6.86 -8.03 -35.78 -48.99 -39.85 5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.64 0.64 0.44 0.63 0.43 0.45 20.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/10/11 30/05/11 23/11/09 21/11/08 26/11/07 24/11/06 -
Price 0.29 0.28 0.24 0.22 0.17 0.17 0.25 -
P/RPS 0.55 0.46 0.41 0.31 0.25 0.32 0.48 2.29%
P/EPS -1.51 17.49 14.00 -16.11 -1.90 -1.83 -2.51 -8.11%
EY -66.02 5.72 7.14 -6.21 -52.61 -54.75 -39.85 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.72 0.62 0.56 0.43 0.39 0.45 17.07%

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