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 - 234,943
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.99 5.48 5.62 5.44 6.24 6.64 6.44 -15.65%
  QoQ % -8.94% -2.49% 3.31% -12.82% -6.02% 3.11% -
  Horiz. % 77.48% 85.09% 87.27% 84.47% 96.89% 103.11% 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 0.1260 0.1372 0.1321 0.1314 0.1319 0.0851 0.1370 -5.43%
  QoQ % -8.16% 3.86% 0.53% -0.38% 54.99% -37.88% -
  Horiz. % 91.97% 100.15% 96.42% 95.91% 96.28% 62.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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