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 - 234,878
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.66 9.52 5.00 22.79 17.31 11.69 6.25 -6.39%
  QoQ % -40.55% 90.40% -78.06% 31.66% 48.08% 87.04% -
  Horiz. % 90.56% 152.32% 80.00% 364.64% 276.96% 187.04% 100.00%
EPS 0.30 -0.62 -0.41 -0.32 -0.37 -0.13 -0.25 -
  QoQ % 148.39% -51.22% -28.13% 13.51% -184.62% 48.00% -
  Horiz. % -120.00% 248.00% 164.00% 128.00% 148.00% 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 0.1300 0.1258 0.1260 0.1332 0.1325 0.1328 0.1319 -0.96%
  QoQ % 3.34% -0.16% -5.41% 0.53% -0.23% 0.68% -
  Horiz. % 98.56% 95.38% 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 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS