Highlights

[TPC] QoQ Quarter Result on 2012-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     79.87%    YoY -     -3,603.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 16,754 15,110 11,654 9,825 10,045 10,939 11,818 26.17%
  QoQ % 10.88% 29.66% 18.62% -2.19% -8.17% -7.44% -
  Horiz. % 141.77% 127.86% 98.61% 83.14% 85.00% 92.56% 100.00%
PBT -63 19 -2,366 -1,819 -9,049 -2,066 33 -
  QoQ % -431.58% 100.80% -30.07% 79.90% -338.00% -6,360.61% -
  Horiz. % -190.91% 57.58% -7,169.70% -5,512.12% -27,421.21% -6,260.61% 100.00%
Tax 0 16 0 -3 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -533.33% -0.00% 100.00% - - -
NP -63 35 -2,366 -1,822 -9,049 -2,066 33 -
  QoQ % -280.00% 101.48% -29.86% 79.87% -338.00% -6,360.61% -
  Horiz. % -190.91% 106.06% -7,169.70% -5,521.21% -27,421.21% -6,260.61% 100.00%
NP to SH -63 35 -2,366 -1,822 -9,049 -2,066 33 -
  QoQ % -280.00% 101.48% -29.86% 79.87% -338.00% -6,360.61% -
  Horiz. % -190.91% 106.06% -7,169.70% -5,521.21% -27,421.21% -6,260.61% 100.00%
Tax Rate - % -84.21 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 16,817 15,075 14,020 11,647 19,094 13,005 11,785 26.72%
  QoQ % 11.56% 7.52% 20.37% -39.00% 46.82% 10.35% -
  Horiz. % 142.70% 127.92% 118.96% 98.83% 162.02% 110.35% 100.00%
Net Worth 19,687 21,875 19,983 22,375 24,802 32,831 32,174 -27.90%
  QoQ % -10.00% 9.47% -10.69% -9.79% -24.46% 2.04% -
  Horiz. % 61.19% 67.99% 62.11% 69.54% 77.09% 102.04% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 19,687 21,875 19,983 22,375 24,802 32,831 32,174 -27.90%
  QoQ % -10.00% 9.47% -10.69% -9.79% -24.46% 2.04% -
  Horiz. % 61.19% 67.99% 62.11% 69.54% 77.09% 102.04% 100.00%
NOSH 78,750 87,500 79,932 79,912 80,008 80,077 82,500 -3.05%
  QoQ % -10.00% 9.47% 0.03% -0.12% -0.09% -2.94% -
  Horiz. % 95.45% 106.06% 96.89% 96.86% 96.98% 97.06% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.38 % 0.23 % -20.30 % -18.54 % -90.08 % -18.89 % 0.28 % -
  QoQ % -265.22% 101.13% -9.49% 79.42% -376.87% -6,846.43% -
  Horiz. % -135.71% 82.14% -7,250.00% -6,621.43% -32,171.43% -6,746.43% 100.00%
ROE -0.32 % 0.16 % -11.84 % -8.14 % -36.48 % -6.29 % 0.10 % -
  QoQ % -300.00% 101.35% -45.45% 77.69% -479.97% -6,390.00% -
  Horiz. % -320.00% 160.00% -11,840.00% -8,140.00% -36,480.00% -6,290.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.27 17.27 14.58 12.29 12.55 13.66 14.32 30.15%
  QoQ % 23.16% 18.45% 18.63% -2.07% -8.13% -4.61% -
  Horiz. % 148.53% 120.60% 101.82% 85.82% 87.64% 95.39% 100.00%
EPS -0.08 0.04 -2.96 -2.28 -11.31 -2.58 0.04 -
  QoQ % -300.00% 101.35% -29.82% 79.84% -338.37% -6,550.00% -
  Horiz. % -200.00% 100.00% -7,400.00% -5,700.00% -28,275.00% -6,450.00% 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 0.2500 0.2500 0.2500 0.2800 0.3100 0.4100 0.3900 -25.64%
  QoQ % 0.00% 0.00% -10.71% -9.68% -24.39% 5.13% -
  Horiz. % 64.10% 64.10% 64.10% 71.79% 79.49% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.17 6.46 4.98 4.20 4.30 4.68 5.05 26.30%
  QoQ % 10.99% 29.72% 18.57% -2.33% -8.12% -7.33% -
  Horiz. % 141.98% 127.92% 98.61% 83.17% 85.15% 92.67% 100.00%
EPS -0.03 0.01 -1.01 -0.78 -3.87 -0.88 0.01 -
  QoQ % -400.00% 100.99% -29.49% 79.84% -339.77% -8,900.00% -
  Horiz. % -300.00% 100.00% -10,100.00% -7,800.00% -38,700.00% -8,800.00% 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 0.0842 0.0936 0.0855 0.0957 0.1061 0.1404 0.1376 -27.90%
  QoQ % -10.04% 9.47% -10.66% -9.80% -24.43% 2.03% -
  Horiz. % 61.19% 68.02% 62.14% 69.55% 77.11% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2900 0.2900 0.3400 0.2900 0.3100 0.2900 0.2500 -
P/RPS 1.36 1.68 2.33 2.36 2.47 2.12 1.75 -15.46%
  QoQ % -19.05% -27.90% -1.27% -4.45% 16.51% 21.14% -
  Horiz. % 77.71% 96.00% 133.14% 134.86% 141.14% 121.14% 100.00%
P/EPS -362.50 725.00 -11.49 -12.72 -2.74 -11.24 625.00 -
  QoQ % -150.00% 6,409.83% 9.67% -364.23% 75.62% -101.80% -
  Horiz. % -58.00% 116.00% -1.84% -2.04% -0.44% -1.80% 100.00%
EY -0.28 0.14 -8.71 -7.86 -36.48 -8.90 0.16 -
  QoQ % -300.00% 101.61% -10.81% 78.45% -309.89% -5,662.50% -
  Horiz. % -175.00% 87.50% -5,443.75% -4,912.50% -22,800.00% -5,562.50% 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 1.16 1.16 1.36 1.04 1.00 0.71 0.64 48.60%
  QoQ % 0.00% -14.71% 30.77% 4.00% 40.85% 10.94% -
  Horiz. % 181.25% 181.25% 212.50% 162.50% 156.25% 110.94% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 -
Price 0.2900 0.2900 0.2900 0.2900 0.2800 0.3000 0.2800 -
P/RPS 1.36 1.68 1.99 2.36 2.23 2.20 1.95 -21.34%
  QoQ % -19.05% -15.58% -15.68% 5.83% 1.36% 12.82% -
  Horiz. % 69.74% 86.15% 102.05% 121.03% 114.36% 112.82% 100.00%
P/EPS -362.50 725.00 -9.80 -12.72 -2.48 -11.63 700.00 -
  QoQ % -150.00% 7,497.96% 22.96% -412.90% 78.68% -101.66% -
  Horiz. % -51.79% 103.57% -1.40% -1.82% -0.35% -1.66% 100.00%
EY -0.28 0.14 -10.21 -7.86 -40.39 -8.60 0.14 -
  QoQ % -300.00% 101.37% -29.90% 80.54% -369.65% -6,242.86% -
  Horiz. % -200.00% 100.00% -7,292.86% -5,614.29% -28,850.00% -6,142.86% 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 1.16 1.16 1.16 1.04 0.90 0.73 0.72 37.39%
  QoQ % 0.00% 0.00% 11.54% 15.56% 23.29% 1.39% -
  Horiz. % 161.11% 161.11% 161.11% 144.44% 125.00% 101.39% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers