Highlights

[TPC] QoQ Quarter Result on 2009-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     148.79%    YoY -     118.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,733 12,870 13,209 12,786 14,672 15,609 15,127 -15.59%
  QoQ % -8.83% -2.57% 3.31% -12.85% -6.00% 3.19% -
  Horiz. % 77.56% 85.08% 87.32% 84.52% 96.99% 103.19% 100.00%
PBT -952 1 -581 283 -580 -716 -467 60.84%
  QoQ % -95,300.00% 100.17% -305.30% 148.79% 18.99% -53.32% -
  Horiz. % 203.85% -0.21% 124.41% -60.60% 124.20% 153.32% 100.00%
Tax 0 126 0 0 0 507 -24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2,212.50% -
  Horiz. % -0.00% -525.00% -0.00% -0.00% -0.00% -2,112.50% 100.00%
NP -952 127 -581 283 -580 -209 -491 55.55%
  QoQ % -849.61% 121.86% -305.30% 148.79% -177.51% 57.43% -
  Horiz. % 193.89% -25.87% 118.33% -57.64% 118.13% 42.57% 100.00%
NP to SH -952 127 -581 283 -580 -209 -491 55.55%
  QoQ % -849.61% 121.86% -305.30% 148.79% -177.51% 57.43% -
  Horiz. % 193.89% -25.87% 118.33% -57.64% 118.13% 42.57% 100.00%
Tax Rate - % -12,600.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 12,685 12,743 13,790 12,503 15,252 15,818 15,618 -12.96%
  QoQ % -0.46% -7.59% 10.29% -18.02% -3.58% 1.28% -
  Horiz. % 81.22% 81.59% 88.30% 80.06% 97.66% 101.28% 100.00%
Net Worth 29,599 32,239 31,039 30,874 30,986 20,000 32,196 -5.46%
  QoQ % -8.19% 3.87% 0.53% -0.36% 54.93% -37.88% -
  Horiz. % 91.93% 100.13% 96.41% 95.89% 96.24% 62.12% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 29,599 32,239 31,039 30,874 30,986 20,000 32,196 -5.46%
  QoQ % -8.19% 3.87% 0.53% -0.36% 54.93% -37.88% -
  Horiz. % 91.93% 100.13% 96.41% 95.89% 96.24% 62.12% 100.00%
NOSH 79,999 82,666 79,589 79,166 79,452 50,000 80,491 -0.41%
  QoQ % -3.23% 3.87% 0.53% -0.36% 58.90% -37.88% -
  Horiz. % 99.39% 102.70% 98.88% 98.35% 98.71% 62.12% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.11 % 0.99 % -4.40 % 2.21 % -3.95 % -1.34 % -3.25 % 84.08%
  QoQ % -919.19% 122.50% -299.10% 155.95% -194.78% 58.77% -
  Horiz. % 249.54% -30.46% 135.38% -68.00% 121.54% 41.23% 100.00%
ROE -3.22 % 0.39 % -1.87 % 0.92 % -1.87 % -1.05 % -1.53 % 64.30%
  QoQ % -925.64% 120.86% -303.26% 149.20% -78.10% 31.37% -
  Horiz. % 210.46% -25.49% 122.22% -60.13% 122.22% 68.63% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.67 15.57 16.60 16.15 18.47 31.22 18.79 -15.22%
  QoQ % -5.78% -6.20% 2.79% -12.56% -40.84% 66.15% -
  Horiz. % 78.07% 82.86% 88.34% 85.95% 98.30% 166.15% 100.00%
EPS -1.19 0.16 -0.73 0.35 -0.73 -0.26 -0.61 56.19%
  QoQ % -843.75% 121.92% -308.57% 147.95% -180.77% 57.38% -
  Horiz. % 195.08% -26.23% 119.67% -57.38% 119.67% 42.62% 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 0.3700 0.3900 0.3900 0.3900 0.3900 0.4000 0.4000 -5.07%
  QoQ % -5.13% 0.00% 0.00% 0.00% -2.50% 0.00% -
  Horiz. % 92.50% 97.50% 97.50% 97.50% 97.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.02 5.50 5.65 5.47 6.28 6.68 6.47 -15.58%
  QoQ % -8.73% -2.65% 3.29% -12.90% -5.99% 3.25% -
  Horiz. % 77.59% 85.01% 87.33% 84.54% 97.06% 103.25% 100.00%
EPS -0.41 0.05 -0.25 0.12 -0.25 -0.09 -0.21 56.27%
  QoQ % -920.00% 120.00% -308.33% 148.00% -177.78% 57.14% -
  Horiz. % 195.24% -23.81% 119.05% -57.14% 119.05% 42.86% 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 0.1266 0.1379 0.1328 0.1321 0.1325 0.0855 0.1377 -5.45%
  QoQ % -8.19% 3.84% 0.53% -0.30% 54.97% -37.91% -
  Horiz. % 91.94% 100.15% 96.44% 95.93% 96.22% 62.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.2500 0.1700 0.1300 0.1100 0.1000 0.2500 -
P/RPS 1.91 1.61 1.02 0.80 0.60 0.32 1.33 27.32%
  QoQ % 18.63% 57.84% 27.50% 33.33% 87.50% -75.94% -
  Horiz. % 143.61% 121.05% 76.69% 60.15% 45.11% 24.06% 100.00%
P/EPS -23.53 162.73 -23.29 36.37 -15.07 -23.92 -40.98 -30.94%
  QoQ % -114.46% 798.71% -164.04% 341.34% 37.00% 41.63% -
  Horiz. % 57.42% -397.10% 56.83% -88.75% 36.77% 58.37% 100.00%
EY -4.25 0.61 -4.29 2.75 -6.64 -4.18 -2.44 44.81%
  QoQ % -796.72% 114.22% -256.00% 141.42% -58.85% -71.31% -
  Horiz. % 174.18% -25.00% 175.82% -112.70% 272.13% 171.31% 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 0.76 0.64 0.44 0.33 0.28 0.25 0.63 13.34%
  QoQ % 18.75% 45.45% 33.33% 17.86% 12.00% -60.32% -
  Horiz. % 120.63% 101.59% 69.84% 52.38% 44.44% 39.68% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 -
Price 0.3000 0.3100 0.2200 0.1200 0.1400 0.3300 0.1700 -
P/RPS 2.05 1.99 1.33 0.74 0.76 1.06 0.90 73.20%
  QoQ % 3.02% 49.62% 79.73% -2.63% -28.30% 17.78% -
  Horiz. % 227.78% 221.11% 147.78% 82.22% 84.44% 117.78% 100.00%
P/EPS -25.21 201.78 -30.14 33.57 -19.18 -78.95 -27.87 -6.47%
  QoQ % -112.49% 769.48% -189.78% 275.03% 75.71% -183.28% -
  Horiz. % 90.46% -724.00% 108.14% -120.45% 68.82% 283.28% 100.00%
EY -3.97 0.50 -3.32 2.98 -5.21 -1.27 -3.59 6.94%
  QoQ % -894.00% 115.06% -211.41% 157.20% -310.24% 64.62% -
  Horiz. % 110.58% -13.93% 92.48% -83.01% 145.13% 35.38% 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 0.81 0.79 0.56 0.31 0.36 0.83 0.43 52.59%
  QoQ % 2.53% 41.07% 80.65% -13.89% -56.63% 93.02% -
  Horiz. % 188.37% 183.72% 130.23% 72.09% 83.72% 193.02% 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.
 


 

358  242  498  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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers