Highlights

[TPC] QoQ Quarter Result on 2010-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     48.21%    YoY -     -274.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,293 12,844 13,300 10,638 11,733 12,870 13,209 0.42%
  QoQ % 3.50% -3.43% 25.02% -9.33% -8.83% -2.57% -
  Horiz. % 100.64% 97.24% 100.69% 80.54% 88.83% 97.43% 100.00%
PBT 34 1,202 714 -493 -952 1 -581 -
  QoQ % -97.17% 68.35% 244.83% 48.21% -95,300.00% 100.17% -
  Horiz. % -5.85% -206.88% -122.89% 84.85% 163.86% -0.17% 100.00%
Tax 0 0 0 0 0 126 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP 34 1,202 714 -493 -952 127 -581 -
  QoQ % -97.17% 68.35% 244.83% 48.21% -849.61% 121.86% -
  Horiz. % -5.85% -206.88% -122.89% 84.85% 163.86% -21.86% 100.00%
NP to SH 34 1,202 714 -493 -952 127 -581 -
  QoQ % -97.17% 68.35% 244.83% 48.21% -849.61% 121.86% -
  Horiz. % -5.85% -206.88% -122.89% 84.85% 163.86% -21.86% 100.00%
Tax Rate - % - % - % - % - % -12,600.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 13,259 11,642 12,586 11,131 12,685 12,743 13,790 -2.59%
  QoQ % 13.89% -7.50% 13.07% -12.25% -0.46% -7.59% -
  Horiz. % 96.15% 84.42% 91.27% 80.72% 91.99% 92.41% 100.00%
Net Worth 33,149 31,251 30,485 29,420 29,599 32,239 31,039 4.49%
  QoQ % 6.07% 2.51% 3.62% -0.60% -8.19% 3.87% -
  Horiz. % 106.80% 100.68% 98.21% 94.78% 95.36% 103.87% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 33,149 31,251 30,485 29,420 29,599 32,239 31,039 4.49%
  QoQ % 6.07% 2.51% 3.62% -0.60% -8.19% 3.87% -
  Horiz. % 106.80% 100.68% 98.21% 94.78% 95.36% 103.87% 100.00%
NOSH 85,000 80,133 80,224 79,516 79,999 82,666 79,589 4.49%
  QoQ % 6.07% -0.11% 0.89% -0.60% -3.23% 3.87% -
  Horiz. % 106.80% 100.68% 100.80% 99.91% 100.52% 103.87% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.26 % 9.36 % 5.37 % -4.63 % -8.11 % 0.99 % -4.40 % -
  QoQ % -97.22% 74.30% 215.98% 42.91% -919.19% 122.50% -
  Horiz. % -5.91% -212.73% -122.05% 105.23% 184.32% -22.50% 100.00%
ROE 0.10 % 3.85 % 2.34 % -1.68 % -3.22 % 0.39 % -1.87 % -
  QoQ % -97.40% 64.53% 239.29% 47.83% -925.64% 120.86% -
  Horiz. % -5.35% -205.88% -125.13% 89.84% 172.19% -20.86% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.64 16.03 16.58 13.38 14.67 15.57 16.60 -3.90%
  QoQ % -2.43% -3.32% 23.92% -8.79% -5.78% -6.20% -
  Horiz. % 94.22% 96.57% 99.88% 80.60% 88.37% 93.80% 100.00%
EPS 0.04 1.50 0.89 -0.62 -1.19 0.16 -0.73 -
  QoQ % -97.33% 68.54% 243.55% 47.90% -843.75% 121.92% -
  Horiz. % -5.48% -205.48% -121.92% 84.93% 163.01% -21.92% 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 0.3900 0.3900 0.3800 0.3700 0.3700 0.3900 0.3900 -
  QoQ % 0.00% 2.63% 2.70% 0.00% -5.13% 0.00% -
  Horiz. % 100.00% 100.00% 97.44% 94.87% 94.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.69 5.49 5.69 4.55 5.02 5.50 5.65 0.47%
  QoQ % 3.64% -3.51% 25.05% -9.36% -8.73% -2.65% -
  Horiz. % 100.71% 97.17% 100.71% 80.53% 88.85% 97.35% 100.00%
EPS 0.01 0.51 0.31 -0.21 -0.41 0.05 -0.25 -
  QoQ % -98.04% 64.52% 247.62% 48.78% -920.00% 120.00% -
  Horiz. % -4.00% -204.00% -124.00% 84.00% 164.00% -20.00% 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 0.1418 0.1337 0.1304 0.1258 0.1266 0.1379 0.1328 4.47%
  QoQ % 6.06% 2.53% 3.66% -0.63% -8.19% 3.84% -
  Horiz. % 106.78% 100.68% 98.19% 94.73% 95.33% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2500 0.2400 0.2500 0.2500 0.2800 0.2500 0.1700 -
P/RPS 1.60 1.50 1.51 1.87 1.91 1.61 1.02 35.04%
  QoQ % 6.67% -0.66% -19.25% -2.09% 18.63% 57.84% -
  Horiz. % 156.86% 147.06% 148.04% 183.33% 187.25% 157.84% 100.00%
P/EPS 625.00 16.00 28.09 -40.32 -23.53 162.73 -23.29 -
  QoQ % 3,806.25% -43.04% 169.67% -71.36% -114.46% 798.71% -
  Horiz. % -2,683.55% -68.70% -120.61% 173.12% 101.03% -698.71% 100.00%
EY 0.16 6.25 3.56 -2.48 -4.25 0.61 -4.29 -
  QoQ % -97.44% 75.56% 243.55% 41.65% -796.72% 114.22% -
  Horiz. % -3.73% -145.69% -82.98% 57.81% 99.07% -14.22% 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 0.64 0.62 0.66 0.68 0.76 0.64 0.44 28.41%
  QoQ % 3.23% -6.06% -2.94% -10.53% 18.75% 45.45% -
  Horiz. % 145.45% 140.91% 150.00% 154.55% 172.73% 145.45% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 -
Price 0.2400 0.2200 0.2500 0.2600 0.3000 0.3100 0.2200 -
P/RPS 1.53 1.37 1.51 1.94 2.05 1.99 1.33 9.80%
  QoQ % 11.68% -9.27% -22.16% -5.37% 3.02% 49.62% -
  Horiz. % 115.04% 103.01% 113.53% 145.86% 154.14% 149.62% 100.00%
P/EPS 600.00 14.67 28.09 -41.94 -25.21 201.78 -30.14 -
  QoQ % 3,989.98% -47.78% 166.98% -66.36% -112.49% 769.48% -
  Horiz. % -1,990.71% -48.67% -93.20% 139.15% 83.64% -669.48% 100.00%
EY 0.17 6.82 3.56 -2.38 -3.97 0.50 -3.32 -
  QoQ % -97.51% 91.57% 249.58% 40.05% -894.00% 115.06% -
  Horiz. % -5.12% -205.42% -107.23% 71.69% 119.58% -15.06% 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 0.62 0.56 0.66 0.70 0.81 0.79 0.56 7.03%
  QoQ % 10.71% -15.15% -5.71% -13.58% 2.53% 41.07% -
  Horiz. % 110.71% 100.00% 117.86% 125.00% 144.64% 141.07% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers