Highlights

[TPC] QoQ Quarter Result on 2011-06-30 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     52.94%    YoY -     110.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,045 10,939 11,818 11,738 13,293 12,844 13,300 -17.05%
  QoQ % -8.17% -7.44% 0.68% -11.70% 3.50% -3.43% -
  Horiz. % 75.53% 82.25% 88.86% 88.26% 99.95% 96.57% 100.00%
PBT -9,049 -2,066 33 -155 34 1,202 714 -
  QoQ % -338.00% -6,360.61% 121.29% -555.88% -97.17% 68.35% -
  Horiz. % -1,267.37% -289.36% 4.62% -21.71% 4.76% 168.35% 100.00%
Tax 0 0 0 207 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 -9,049 -2,066 33 52 34 1,202 714 -
  QoQ % -338.00% -6,360.61% -36.54% 52.94% -97.17% 68.35% -
  Horiz. % -1,267.37% -289.36% 4.62% 7.28% 4.76% 168.35% 100.00%
NP to SH -9,049 -2,066 33 52 34 1,202 714 -
  QoQ % -338.00% -6,360.61% -36.54% 52.94% -97.17% 68.35% -
  Horiz. % -1,267.37% -289.36% 4.62% 7.28% 4.76% 168.35% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,094 13,005 11,785 11,686 13,259 11,642 12,586 32.00%
  QoQ % 46.82% 10.35% 0.85% -11.86% 13.89% -7.50% -
  Horiz. % 151.71% 103.33% 93.64% 92.85% 105.35% 92.50% 100.00%
Net Worth 24,802 32,831 32,174 28,971 33,149 31,251 30,485 -12.84%
  QoQ % -24.46% 2.04% 11.06% -12.61% 6.07% 2.51% -
  Horiz. % 81.36% 107.70% 105.54% 95.03% 108.74% 102.51% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,802 32,831 32,174 28,971 33,149 31,251 30,485 -12.84%
  QoQ % -24.46% 2.04% 11.06% -12.61% 6.07% 2.51% -
  Horiz. % 81.36% 107.70% 105.54% 95.03% 108.74% 102.51% 100.00%
NOSH 80,008 80,077 82,500 74,285 85,000 80,133 80,224 -0.18%
  QoQ % -0.09% -2.94% 11.06% -12.61% 6.07% -0.11% -
  Horiz. % 99.73% 99.82% 102.84% 92.60% 105.95% 99.89% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -90.08 % -18.89 % 0.28 % 0.44 % 0.26 % 9.36 % 5.37 % -
  QoQ % -376.87% -6,846.43% -36.36% 69.23% -97.22% 74.30% -
  Horiz. % -1,677.47% -351.77% 5.21% 8.19% 4.84% 174.30% 100.00%
ROE -36.48 % -6.29 % 0.10 % 0.18 % 0.10 % 3.85 % 2.34 % -
  QoQ % -479.97% -6,390.00% -44.44% 80.00% -97.40% 64.53% -
  Horiz. % -1,558.97% -268.80% 4.27% 7.69% 4.27% 164.53% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.55 13.66 14.32 15.80 15.64 16.03 16.58 -16.93%
  QoQ % -8.13% -4.61% -9.37% 1.02% -2.43% -3.32% -
  Horiz. % 75.69% 82.39% 86.37% 95.30% 94.33% 96.68% 100.00%
EPS -11.31 -2.58 0.04 0.07 0.04 1.50 0.89 -
  QoQ % -338.37% -6,550.00% -42.86% 75.00% -97.33% 68.54% -
  Horiz. % -1,270.79% -289.89% 4.49% 7.87% 4.49% 168.54% 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 0.3100 0.4100 0.3900 0.3900 0.3900 0.3900 0.3800 -12.68%
  QoQ % -24.39% 5.13% 0.00% 0.00% 0.00% 2.63% -
  Horiz. % 81.58% 107.89% 102.63% 102.63% 102.63% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.30 4.68 5.05 5.02 5.69 5.49 5.69 -17.02%
  QoQ % -8.12% -7.33% 0.60% -11.78% 3.64% -3.51% -
  Horiz. % 75.57% 82.25% 88.75% 88.22% 100.00% 96.49% 100.00%
EPS -3.87 -0.88 0.01 0.02 0.01 0.51 0.31 -
  QoQ % -339.77% -8,900.00% -50.00% 100.00% -98.04% 64.52% -
  Horiz. % -1,248.39% -283.87% 3.23% 6.45% 3.23% 164.52% 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 0.1061 0.1404 0.1376 0.1239 0.1418 0.1337 0.1304 -12.83%
  QoQ % -24.43% 2.03% 11.06% -12.62% 6.06% 2.53% -
  Horiz. % 81.37% 107.67% 105.52% 95.02% 108.74% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3100 0.2900 0.2500 0.2500 0.2500 0.2400 0.2500 -
P/RPS 2.47 2.12 1.75 1.58 1.60 1.50 1.51 38.79%
  QoQ % 16.51% 21.14% 10.76% -1.25% 6.67% -0.66% -
  Horiz. % 163.58% 140.40% 115.89% 104.64% 105.96% 99.34% 100.00%
P/EPS -2.74 -11.24 625.00 357.14 625.00 16.00 28.09 -
  QoQ % 75.62% -101.80% 75.00% -42.86% 3,806.25% -43.04% -
  Horiz. % -9.75% -40.01% 2,224.99% 1,271.41% 2,224.99% 56.96% 100.00%
EY -36.48 -8.90 0.16 0.28 0.16 6.25 3.56 -
  QoQ % -309.89% -5,662.50% -42.86% 75.00% -97.44% 75.56% -
  Horiz. % -1,024.72% -250.00% 4.49% 7.87% 4.49% 175.56% 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 1.00 0.71 0.64 0.64 0.64 0.62 0.66 31.88%
  QoQ % 40.85% 10.94% 0.00% 0.00% 3.23% -6.06% -
  Horiz. % 151.52% 107.58% 96.97% 96.97% 96.97% 93.94% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.2800 0.3000 0.2800 0.2200 0.2400 0.2200 0.2500 -
P/RPS 2.23 2.20 1.95 1.39 1.53 1.37 1.51 29.65%
  QoQ % 1.36% 12.82% 40.29% -9.15% 11.68% -9.27% -
  Horiz. % 147.68% 145.70% 129.14% 92.05% 101.32% 90.73% 100.00%
P/EPS -2.48 -11.63 700.00 314.29 600.00 14.67 28.09 -
  QoQ % 78.68% -101.66% 122.72% -47.62% 3,989.98% -47.78% -
  Horiz. % -8.83% -41.40% 2,491.99% 1,118.87% 2,135.99% 52.22% 100.00%
EY -40.39 -8.60 0.14 0.32 0.17 6.82 3.56 -
  QoQ % -369.65% -6,242.86% -56.25% 88.24% -97.51% 91.57% -
  Horiz. % -1,134.55% -241.57% 3.93% 8.99% 4.78% 191.57% 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 0.90 0.73 0.72 0.56 0.62 0.56 0.66 22.95%
  QoQ % 23.29% 1.39% 28.57% -9.68% 10.71% -15.15% -
  Horiz. % 136.36% 110.61% 109.09% 84.85% 93.94% 84.85% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers