[TPC] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.7%
YoY- 60.77%
View:
Show?
TTM Result
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 44,540 48,541 50,598 58,478 48,253 39,350 47,133 -0.93%
PBT -11,237 -730 -1,249 -3,268 -7,821 -13,354 488 -
Tax 207 126 126 483 721 2,042 -576 -
NP -11,030 -604 -1,123 -2,785 -7,100 -11,312 -88 123.54%
-
NP to SH -11,030 -604 -1,123 -2,785 -7,100 -11,312 -88 123.54%
-
Tax Rate - - - - - - 118.03% -
Total Cost 55,570 49,145 51,721 61,263 55,353 50,662 47,221 2.74%
-
Net Worth 24,802 30,485 29,599 30,986 33,561 39,199 50,399 -11.13%
Dividend
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,802 30,485 29,599 30,986 33,561 39,199 50,399 -11.13%
NOSH 80,008 80,224 79,999 79,452 79,909 79,999 80,000 0.00%
Ratio Analysis
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -24.76% -1.24% -2.22% -4.76% -14.71% -28.75% -0.19% -
ROE -44.47% -1.98% -3.79% -8.99% -21.15% -28.86% -0.17% -
Per Share
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.67 60.51 63.25 73.60 60.38 49.19 58.92 -0.94%
EPS -13.79 -0.75 -1.40 -3.51 -8.89 -14.14 -0.11 123.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.38 0.37 0.39 0.42 0.49 0.63 -11.13%
Adjusted Per Share Value based on latest NOSH - 79,452
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.45 15.75 16.41 18.97 15.65 12.76 15.29 -0.93%
EPS -3.58 -0.20 -0.36 -0.90 -2.30 -3.67 -0.03 121.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0989 0.096 0.1005 0.1089 0.1272 0.1635 -11.12%
Price Multiplier on Financial Quarter End Date
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 30/09/10 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.25 0.28 0.11 0.16 0.22 0.41 -
P/RPS 0.56 0.41 0.44 0.15 0.26 0.45 0.70 -3.64%
P/EPS -2.25 -33.21 -19.95 -3.14 -1.80 -1.56 -372.73 -57.29%
EY -44.47 -3.01 -5.01 -31.87 -55.53 -64.27 -0.27 133.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.66 0.76 0.28 0.38 0.45 0.65 7.43%
Price Multiplier on Announcement Date
31/03/12 30/09/10 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 29/11/10 31/05/10 15/05/09 15/05/08 28/05/07 30/08/06 -
Price 0.28 0.25 0.30 0.14 0.13 0.20 0.28 -
P/RPS 0.50 0.41 0.47 0.19 0.22 0.41 0.48 0.68%
P/EPS -2.03 -33.21 -21.37 -3.99 -1.46 -1.41 -254.55 -55.26%
EY -49.24 -3.01 -4.68 -25.04 -68.35 -70.70 -0.39 123.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.81 0.36 0.31 0.41 0.44 12.65%

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