Highlights

[TPC] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     35.85%    YoY -     75.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,200 44,742 46,932 53,537 54,222 54,916 58,688 -6.33%
  QoQ % 18.90% -4.67% -12.34% -1.26% -1.26% -6.43% -
  Horiz. % 90.65% 76.24% 79.97% 91.22% 92.39% 93.57% 100.00%
PBT 2,856 -2,890 -3,808 -877 -1,170 -592 -2,320 -
  QoQ % 198.82% 24.11% -334.21% 25.09% -97.75% 74.48% -
  Horiz. % -123.10% 124.57% 164.14% 37.80% 50.46% 25.52% 100.00%
Tax 0 0 0 126 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP 2,856 -2,890 -3,808 -751 -1,170 -592 -2,320 -
  QoQ % 198.82% 24.11% -407.06% 35.85% -97.75% 74.48% -
  Horiz. % -123.10% 124.57% 164.14% 32.37% 50.46% 25.52% 100.00%
NP to SH 2,856 -2,890 -3,808 -751 -1,170 -592 -2,320 -
  QoQ % 198.82% 24.11% -407.06% 35.85% -97.75% 74.48% -
  Horiz. % -123.10% 124.57% 164.14% 32.37% 50.46% 25.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 50,344 47,632 50,740 54,288 55,393 55,508 61,008 -12.01%
  QoQ % 5.69% -6.13% -6.54% -2.00% -0.21% -9.02% -
  Horiz. % 82.52% 78.08% 83.17% 88.99% 90.80% 90.98% 100.00%
Net Worth 30,525 29,538 29,599 31,282 31,129 31,199 30,986 -0.99%
  QoQ % 3.34% -0.21% -5.38% 0.49% -0.23% 0.69% -
  Horiz. % 98.51% 95.33% 95.53% 100.96% 100.46% 100.69% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,525 29,538 29,599 31,282 31,129 31,199 30,986 -0.99%
  QoQ % 3.34% -0.21% -5.38% 0.49% -0.23% 0.69% -
  Horiz. % 98.51% 95.33% 95.53% 100.96% 100.46% 100.69% 100.00%
NOSH 80,329 79,834 79,999 80,212 79,818 79,999 79,452 0.73%
  QoQ % 0.62% -0.21% -0.27% 0.49% -0.23% 0.69% -
  Horiz. % 101.10% 100.48% 100.69% 100.96% 100.46% 100.69% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.37 % -6.46 % -8.11 % -1.40 % -2.16 % -1.08 % -3.95 % -
  QoQ % 183.13% 20.35% -479.29% 35.19% -100.00% 72.66% -
  Horiz. % -135.95% 163.54% 205.32% 35.44% 54.68% 27.34% 100.00%
ROE 9.36 % -9.78 % -12.86 % -2.40 % -3.76 % -1.90 % -7.49 % -
  QoQ % 195.71% 23.95% -435.83% 36.17% -97.89% 74.63% -
  Horiz. % -124.97% 130.57% 171.70% 32.04% 50.20% 25.37% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.23 56.04 58.67 66.74 67.93 68.65 73.87 -7.01%
  QoQ % 18.18% -4.48% -12.09% -1.75% -1.05% -7.07% -
  Horiz. % 89.66% 75.86% 79.42% 90.35% 91.96% 92.93% 100.00%
EPS 3.56 -3.62 -4.76 -0.94 -1.47 -0.74 -2.92 -
  QoQ % 198.34% 23.95% -406.38% 36.05% -98.65% 74.66% -
  Horiz. % -121.92% 123.97% 163.01% 32.19% 50.34% 25.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3800 0.3700 0.3700 0.3900 0.3900 0.3900 0.3900 -1.72%
  QoQ % 2.70% 0.00% -5.13% 0.00% 0.00% 0.00% -
  Horiz. % 97.44% 94.87% 94.87% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.64 19.04 19.98 22.79 23.08 23.37 24.98 -6.34%
  QoQ % 18.91% -4.70% -12.33% -1.26% -1.24% -6.45% -
  Horiz. % 90.63% 76.22% 79.98% 91.23% 92.39% 93.55% 100.00%
EPS 1.22 -1.23 -1.62 -0.32 -0.50 -0.25 -0.99 -
  QoQ % 199.19% 24.07% -406.25% 36.00% -100.00% 74.75% -
  Horiz. % -123.23% 124.24% 163.64% 32.32% 50.51% 25.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1299 0.1257 0.1260 0.1332 0.1325 0.1328 0.1319 -1.01%
  QoQ % 3.34% -0.24% -5.41% 0.53% -0.23% 0.68% -
  Horiz. % 98.48% 95.30% 95.53% 100.99% 100.45% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2500 0.2500 0.2800 0.2500 0.1700 0.1300 0.1100 -
P/RPS 0.38 0.45 0.48 0.37 0.25 0.19 0.15 85.73%
  QoQ % -15.56% -6.25% 29.73% 48.00% 31.58% 26.67% -
  Horiz. % 253.33% 300.00% 320.00% 246.67% 166.67% 126.67% 100.00%
P/EPS 7.03 -6.91 -5.88 -26.70 -11.59 -17.57 -3.77 -
  QoQ % 201.74% -17.52% 77.98% -130.37% 34.04% -366.05% -
  Horiz. % -186.47% 183.29% 155.97% 708.22% 307.43% 466.05% 100.00%
EY 14.22 -14.48 -17.00 -3.75 -8.63 -5.69 -26.55 -
  QoQ % 198.20% 14.82% -353.33% 56.55% -51.67% 78.57% -
  Horiz. % -53.56% 54.54% 64.03% 14.12% 32.50% 21.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.68 0.76 0.64 0.44 0.33 0.28 77.02%
  QoQ % -2.94% -10.53% 18.75% 45.45% 33.33% 17.86% -
  Horiz. % 235.71% 242.86% 271.43% 228.57% 157.14% 117.86% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 -
Price 0.2500 0.2600 0.3000 0.3100 0.2200 0.1200 0.1400 -
P/RPS 0.38 0.46 0.51 0.46 0.32 0.17 0.19 58.67%
  QoQ % -17.39% -9.80% 10.87% 43.75% 88.24% -10.53% -
  Horiz. % 200.00% 242.11% 268.42% 242.11% 168.42% 89.47% 100.00%
P/EPS 7.03 -7.18 -6.30 -33.11 -15.00 -16.22 -4.79 -
  QoQ % 197.91% -13.97% 80.97% -120.73% 7.52% -238.62% -
  Horiz. % -146.76% 149.90% 131.52% 691.23% 313.15% 338.62% 100.00%
EY 14.22 -13.92 -15.87 -3.02 -6.67 -6.17 -20.86 -
  QoQ % 202.16% 12.29% -425.50% 54.72% -8.10% 70.42% -
  Horiz. % -68.17% 66.73% 76.08% 14.48% 31.98% 29.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.70 0.81 0.79 0.56 0.31 0.36 49.74%
  QoQ % -5.71% -13.58% 2.53% 41.07% 80.65% -13.89% -
  Horiz. % 183.33% 194.44% 225.00% 219.44% 155.56% 86.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS