Highlights

[TPC] QoQ Cumulative 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 -     14.46%    YoY -     75.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 13,300 22,371 11,733 53,537 40,667 27,458 14,672 -6.33%
  QoQ % -40.55% 90.67% -78.08% 31.65% 48.11% 87.15% -
  Horiz. % 90.65% 152.47% 79.97% 364.89% 277.17% 187.15% 100.00%
PBT 714 -1,445 -952 -877 -878 -296 -580 -
  QoQ % 149.41% -51.79% -8.55% 0.11% -196.62% 48.97% -
  Horiz. % -123.10% 249.14% 164.14% 151.21% 151.38% 51.03% 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 714 -1,445 -952 -751 -878 -296 -580 -
  QoQ % 149.41% -51.79% -26.76% 14.46% -196.62% 48.97% -
  Horiz. % -123.10% 249.14% 164.14% 129.48% 151.38% 51.03% 100.00%
NP to SH 714 -1,445 -952 -751 -878 -296 -580 -
  QoQ % 149.41% -51.79% -26.76% 14.46% -196.62% 48.97% -
  Horiz. % -123.10% 249.14% 164.14% 129.48% 151.38% 51.03% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,586 23,816 12,685 54,288 41,545 27,754 15,252 -12.01%
  QoQ % -47.15% 87.75% -76.63% 30.67% 49.69% 81.97% -
  Horiz. % 82.52% 156.15% 83.17% 355.94% 272.39% 181.97% 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 2.34 % -4.89 % -3.22 % -2.40 % -2.82 % -0.95 % -1.87 % -
  QoQ % 147.85% -51.86% -34.17% 14.89% -196.84% 49.20% -
  Horiz. % -125.13% 261.50% 172.19% 128.34% 150.80% 50.80% 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 16.56 28.02 14.67 66.74 50.95 34.32 18.47 -7.01%
  QoQ % -40.90% 91.00% -78.02% 30.99% 48.46% 85.81% -
  Horiz. % 89.66% 151.71% 79.43% 361.34% 275.85% 185.81% 100.00%
EPS 0.89 -1.81 -1.19 -0.94 -1.10 -0.37 -0.73 -
  QoQ % 149.17% -52.10% -26.60% 14.55% -197.30% 49.32% -
  Horiz. % -121.92% 247.95% 163.01% 128.77% 150.68% 50.68% 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 - 233,795
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.69 9.57 5.02 22.90 17.39 11.74 6.28 -6.36%
  QoQ % -40.54% 90.64% -78.08% 31.68% 48.13% 86.94% -
  Horiz. % 90.61% 152.39% 79.94% 364.65% 276.91% 186.94% 100.00%
EPS 0.31 -0.62 -0.41 -0.32 -0.38 -0.13 -0.25 -
  QoQ % 150.00% -51.22% -28.13% 15.79% -192.31% 48.00% -
  Horiz. % -124.00% 248.00% 164.00% 128.00% 152.00% 52.00% 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 0.1306 0.1263 0.1266 0.1338 0.1331 0.1335 0.1325 -0.96%
  QoQ % 3.40% -0.24% -5.38% 0.53% -0.30% 0.75% -
  Horiz. % 98.57% 95.32% 95.55% 100.98% 100.45% 100.75% 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 1.51 0.89 1.91 0.37 0.33 0.38 0.60 84.92%
  QoQ % 69.66% -53.40% 416.22% 12.12% -13.16% -36.67% -
  Horiz. % 251.67% 148.33% 318.33% 61.67% 55.00% 63.33% 100.00%
P/EPS 28.13 -13.81 -23.53 -26.70 -15.45 -35.14 -15.07 -
  QoQ % 303.69% 41.31% 11.87% -72.82% 56.03% -133.18% -
  Horiz. % -186.66% 91.64% 156.14% 177.17% 102.52% 233.18% 100.00%
EY 3.56 -7.24 -4.25 -3.75 -6.47 -2.85 -6.64 -
  QoQ % 149.17% -70.35% -13.33% 42.04% -127.02% 57.08% -
  Horiz. % -53.61% 109.04% 64.01% 56.48% 97.44% 42.92% 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 1.51 0.93 2.05 0.46 0.43 0.35 0.76 57.98%
  QoQ % 62.37% -54.63% 345.65% 6.98% 22.86% -53.95% -
  Horiz. % 198.68% 122.37% 269.74% 60.53% 56.58% 46.05% 100.00%
P/EPS 28.13 -14.36 -25.21 -33.11 -20.00 -32.43 -19.18 -
  QoQ % 295.89% 43.04% 23.86% -65.55% 38.33% -69.08% -
  Horiz. % -146.66% 74.87% 131.44% 172.63% 104.28% 169.08% 100.00%
EY 3.56 -6.96 -3.97 -3.02 -5.00 -3.08 -5.21 -
  QoQ % 151.15% -75.31% -31.46% 39.60% -62.34% 40.88% -
  Horiz. % -68.33% 133.59% 76.20% 57.97% 95.97% 59.12% 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.
 


 

338  277  532  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers