Highlights

[TPC] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     0.26%    YoY -     -549.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 52,000 33,683 16,754 46,634 31,524 19,870 10,045 198.95%
  QoQ % 54.38% 101.04% -64.07% 47.93% 58.65% 97.81% -
  Horiz. % 517.67% 335.32% 166.79% 464.25% 313.83% 197.81% 100.00%
PBT 574 516 -63 -13,215 -13,234 -10,868 -9,049 -
  QoQ % 11.24% 919.05% 99.52% 0.14% -21.77% -20.10% -
  Horiz. % -6.34% -5.70% 0.70% 146.04% 146.25% 120.10% 100.00%
Tax 0 0 0 13 -3 -3 0 -
  QoQ % 0.00% 0.00% 0.00% 533.33% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -433.33% 100.00% 100.00% -
NP 574 516 -63 -13,202 -13,237 -10,871 -9,049 -
  QoQ % 11.24% 919.05% 99.52% 0.26% -21.76% -20.13% -
  Horiz. % -6.34% -5.70% 0.70% 145.89% 146.28% 120.13% 100.00%
NP to SH 574 516 -63 -13,202 -13,237 -10,871 -9,049 -
  QoQ % 11.24% 919.05% 99.52% 0.26% -21.76% -20.13% -
  Horiz. % -6.34% -5.70% 0.70% 145.89% 146.28% 120.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,426 33,167 16,817 59,836 44,761 30,741 19,094 93.46%
  QoQ % 55.05% 97.22% -71.89% 33.68% 45.61% 61.00% -
  Horiz. % 269.33% 173.70% 88.07% 313.38% 234.42% 161.00% 100.00%
Net Worth 20,727 20,639 19,687 20,025 19,983 20,000 24,804 -11.27%
  QoQ % 0.43% 4.84% -1.69% 0.21% -0.08% -19.37% -
  Horiz. % 83.56% 83.21% 79.37% 80.73% 80.56% 80.63% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 20,727 20,639 19,687 20,025 19,983 20,000 24,804 -11.27%
  QoQ % 0.43% 4.84% -1.69% 0.21% -0.08% -19.37% -
  Horiz. % 83.56% 83.21% 79.37% 80.73% 80.56% 80.63% 100.00%
NOSH 79,722 79,384 78,750 80,103 79,932 80,000 80,014 -0.24%
  QoQ % 0.43% 0.81% -1.69% 0.21% -0.08% -0.02% -
  Horiz. % 99.63% 99.21% 98.42% 100.11% 99.90% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.10 % 1.53 % -0.38 % -28.31 % -41.99 % -54.71 % -90.08 % -
  QoQ % -28.10% 502.63% 98.66% 32.58% 23.25% 39.27% -
  Horiz. % -1.22% -1.70% 0.42% 31.43% 46.61% 60.73% 100.00%
ROE 2.77 % 2.50 % -0.32 % -65.93 % -66.24 % -54.35 % -36.48 % -
  QoQ % 10.80% 881.25% 99.51% 0.47% -21.88% -48.99% -
  Horiz. % -7.59% -6.85% 0.88% 180.73% 181.58% 148.99% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.23 42.43 21.27 58.22 39.44 24.84 12.55 199.76%
  QoQ % 53.74% 99.48% -63.47% 47.62% 58.78% 97.93% -
  Horiz. % 519.76% 338.09% 169.48% 463.90% 314.26% 197.93% 100.00%
EPS 0.72 0.65 -0.08 -16.50 -16.55 -13.59 -11.31 -
  QoQ % 10.77% 912.50% 99.52% 0.30% -21.78% -20.16% -
  Horiz. % -6.37% -5.75% 0.71% 145.89% 146.33% 120.16% 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 0.2600 0.2600 0.2500 0.2500 0.2500 0.2500 0.3100 -11.06%
  QoQ % 0.00% 4.00% 0.00% 0.00% 0.00% -19.35% -
  Horiz. % 83.87% 83.87% 80.65% 80.65% 80.65% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.24 14.41 7.17 19.95 13.48 8.50 4.30 198.77%
  QoQ % 54.34% 100.98% -64.06% 48.00% 58.59% 97.67% -
  Horiz. % 517.21% 335.12% 166.74% 463.95% 313.49% 197.67% 100.00%
EPS 0.25 0.22 -0.03 -5.65 -5.66 -4.65 -3.87 -
  QoQ % 13.64% 833.33% 99.47% 0.18% -21.72% -20.16% -
  Horiz. % -6.46% -5.68% 0.78% 145.99% 146.25% 120.16% 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 0.0887 0.0883 0.0842 0.0857 0.0855 0.0855 0.1061 -11.25%
  QoQ % 0.45% 4.87% -1.75% 0.23% 0.00% -19.42% -
  Horiz. % 83.60% 83.22% 79.36% 80.77% 80.58% 80.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3400 0.3050 0.2900 0.2900 0.3400 0.2900 0.3100 -
P/RPS 0.52 0.72 1.36 0.50 0.86 1.17 2.47 -64.58%
  QoQ % -27.78% -47.06% 172.00% -41.86% -26.50% -52.63% -
  Horiz. % 21.05% 29.15% 55.06% 20.24% 34.82% 47.37% 100.00%
P/EPS 47.22 46.92 -362.50 -1.76 -2.05 -2.13 -2.74 -
  QoQ % 0.64% 112.94% -20,496.59% 14.15% 3.76% 22.26% -
  Horiz. % -1,723.36% -1,712.41% 13,229.93% 64.23% 74.82% 77.74% 100.00%
EY 2.12 2.13 -0.28 -56.83 -48.71 -46.86 -36.48 -
  QoQ % -0.47% 860.71% 99.51% -16.67% -3.95% -28.45% -
  Horiz. % -5.81% -5.84% 0.77% 155.78% 133.53% 128.45% 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 1.31 1.17 1.16 1.16 1.36 1.16 1.00 19.70%
  QoQ % 11.97% 0.86% 0.00% -14.71% 17.24% 16.00% -
  Horiz. % 131.00% 117.00% 116.00% 116.00% 136.00% 116.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.3600 0.3300 0.2900 0.2900 0.2900 0.2900 0.2800 -
P/RPS 0.55 0.78 1.36 0.50 0.74 1.17 2.23 -60.64%
  QoQ % -29.49% -42.65% 172.00% -32.43% -36.75% -47.53% -
  Horiz. % 24.66% 34.98% 60.99% 22.42% 33.18% 52.47% 100.00%
P/EPS 50.00 50.77 -362.50 -1.76 -1.75 -2.13 -2.48 -
  QoQ % -1.52% 114.01% -20,496.59% -0.57% 17.84% 14.11% -
  Horiz. % -2,016.13% -2,047.18% 14,616.94% 70.97% 70.56% 85.89% 100.00%
EY 2.00 1.97 -0.28 -56.83 -57.10 -46.86 -40.39 -
  QoQ % 1.52% 803.57% 99.51% 0.47% -21.85% -16.02% -
  Horiz. % -4.95% -4.88% 0.69% 140.70% 141.37% 116.02% 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 1.38 1.27 1.16 1.16 1.16 1.16 0.90 32.94%
  QoQ % 8.66% 9.48% 0.00% 0.00% 0.00% 28.89% -
  Horiz. % 153.33% 141.11% 128.89% 128.89% 128.89% 128.89% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers