[TPC] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -247.39%
YoY- -513.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Revenue 82,991 73,231 46,634 47,788 48,515 51,175 53,537 9.15%
PBT 4,410 -4,073 -13,215 -2,154 471 1,795 -877 -
Tax 354 0 13 207 0 207 126 22.93%
NP 4,764 -4,073 -13,202 -1,947 471 2,002 -751 -
-
NP to SH 4,764 -4,073 -13,202 -1,947 471 2,002 -751 -
-
Tax Rate -8.03% - - - 0.00% -11.53% - -
Total Cost 78,227 77,304 59,836 49,735 48,044 49,173 54,288 7.57%
-
Net Worth 20,756 15,996 21,875 32,831 31,251 28,971 32,239 -8.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Net Worth 20,756 15,996 21,875 32,831 31,251 28,971 32,239 -8.42%
NOSH 79,831 79,982 87,500 80,077 80,133 74,285 82,666 -0.69%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
NP Margin 5.74% -5.56% -28.31% -4.07% 0.97% 3.91% -1.40% -
ROE 22.95% -25.46% -60.35% -5.93% 1.51% 6.91% -2.33% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
RPS 103.96 91.56 53.30 59.68 60.54 68.89 64.76 9.92%
EPS 5.97 -5.09 -15.09 -2.43 0.59 2.70 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.20 0.25 0.41 0.39 0.39 0.39 -7.78%
Adjusted Per Share Value based on latest NOSH - 80,077
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
RPS 26.92 23.75 15.13 15.50 15.74 16.60 17.37 9.15%
EPS 1.55 -1.32 -4.28 -0.63 0.15 0.65 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0519 0.071 0.1065 0.1014 0.094 0.1046 -8.43%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/11 31/12/09 -
Price 0.405 0.355 0.29 0.29 0.24 0.25 0.25 -
P/RPS 0.39 0.39 0.54 0.49 0.40 0.36 0.39 0.00%
P/EPS 6.79 -6.97 -1.92 -11.93 40.83 9.28 -27.52 -
EY 14.73 -14.34 -52.03 -8.38 2.45 10.78 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.78 1.16 0.71 0.62 0.64 0.64 19.49%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Date 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 26/08/11 25/02/10 -
Price 0.40 0.425 0.29 0.30 0.22 0.22 0.31 -
P/RPS 0.38 0.46 0.54 0.50 0.36 0.32 0.48 -4.56%
P/EPS 6.70 -8.35 -1.92 -12.34 37.43 8.16 -34.12 -
EY 14.92 -11.98 -52.03 -8.10 2.67 12.25 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.13 1.16 0.73 0.56 0.56 0.79 14.27%

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