Highlights

[TPC] QoQ Quarter Result on 2009-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -305.30%    YoY -     -18.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,638 11,733 12,870 13,209 12,786 14,672 15,609 -22.61%
  QoQ % -9.33% -8.83% -2.57% 3.31% -12.85% -6.00% -
  Horiz. % 68.15% 75.17% 82.45% 84.62% 81.91% 94.00% 100.00%
PBT -493 -952 1 -581 283 -580 -716 -22.08%
  QoQ % 48.21% -95,300.00% 100.17% -305.30% 148.79% 18.99% -
  Horiz. % 68.85% 132.96% -0.14% 81.15% -39.53% 81.01% 100.00%
Tax 0 0 126 0 0 0 507 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.85% 0.00% 0.00% 0.00% 100.00%
NP -493 -952 127 -581 283 -580 -209 77.48%
  QoQ % 48.21% -849.61% 121.86% -305.30% 148.79% -177.51% -
  Horiz. % 235.89% 455.50% -60.77% 277.99% -135.41% 277.51% 100.00%
NP to SH -493 -952 127 -581 283 -580 -209 77.48%
  QoQ % 48.21% -849.61% 121.86% -305.30% 148.79% -177.51% -
  Horiz. % 235.89% 455.50% -60.77% 277.99% -135.41% 277.51% 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% 100.00% - - - -
Total Cost 11,131 12,685 12,743 13,790 12,503 15,252 15,818 -20.94%
  QoQ % -12.25% -0.46% -7.59% 10.29% -18.02% -3.58% -
  Horiz. % 70.37% 80.19% 80.56% 87.18% 79.04% 96.42% 100.00%
Net Worth 29,420 29,599 32,239 31,039 30,874 30,986 20,000 29.44%
  QoQ % -0.60% -8.19% 3.87% 0.53% -0.36% 54.93% -
  Horiz. % 147.10% 148.00% 161.20% 155.20% 154.37% 154.93% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,420 29,599 32,239 31,039 30,874 30,986 20,000 29.44%
  QoQ % -0.60% -8.19% 3.87% 0.53% -0.36% 54.93% -
  Horiz. % 147.10% 148.00% 161.20% 155.20% 154.37% 154.93% 100.00%
NOSH 79,516 79,999 82,666 79,589 79,166 79,452 50,000 36.36%
  QoQ % -0.60% -3.23% 3.87% 0.53% -0.36% 58.90% -
  Horiz. % 159.03% 160.00% 165.33% 159.18% 158.33% 158.90% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.63 % -8.11 % 0.99 % -4.40 % 2.21 % -3.95 % -1.34 % 129.07%
  QoQ % 42.91% -919.19% 122.50% -299.10% 155.95% -194.78% -
  Horiz. % 345.52% 605.22% -73.88% 328.36% -164.93% 294.78% 100.00%
ROE -1.68 % -3.22 % 0.39 % -1.87 % 0.92 % -1.87 % -1.05 % 36.92%
  QoQ % 47.83% -925.64% 120.86% -303.26% 149.20% -78.10% -
  Horiz. % 160.00% 306.67% -37.14% 178.10% -87.62% 178.10% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.38 14.67 15.57 16.60 16.15 18.47 31.22 -43.24%
  QoQ % -8.79% -5.78% -6.20% 2.79% -12.56% -40.84% -
  Horiz. % 42.86% 46.99% 49.87% 53.17% 51.73% 59.16% 100.00%
EPS -0.62 -1.19 0.16 -0.73 0.35 -0.73 -0.26 78.77%
  QoQ % 47.90% -843.75% 121.92% -308.57% 147.95% -180.77% -
  Horiz. % 238.46% 457.69% -61.54% 280.77% -134.62% 280.77% 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 0.3700 0.3900 0.3900 0.3900 0.3900 0.4000 -5.08%
  QoQ % 0.00% -5.13% 0.00% 0.00% 0.00% -2.50% -
  Horiz. % 92.50% 92.50% 97.50% 97.50% 97.50% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.53 5.00 5.48 5.62 5.44 6.25 6.65 -22.63%
  QoQ % -9.40% -8.76% -2.49% 3.31% -12.96% -6.02% -
  Horiz. % 68.12% 75.19% 82.41% 84.51% 81.80% 93.98% 100.00%
EPS -0.21 -0.41 0.05 -0.25 0.12 -0.25 -0.09 76.19%
  QoQ % 48.78% -920.00% 120.00% -308.33% 148.00% -177.78% -
  Horiz. % 233.33% 455.56% -55.56% 277.78% -133.33% 277.78% 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 0.1253 0.1260 0.1373 0.1322 0.1315 0.1319 0.0852 29.41%
  QoQ % -0.56% -8.23% 3.86% 0.53% -0.30% 54.81% -
  Horiz. % 147.07% 147.89% 161.15% 155.16% 154.34% 154.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2500 0.2800 0.2500 0.1700 0.1300 0.1100 0.1000 -
P/RPS 1.87 1.91 1.61 1.02 0.80 0.60 0.32 225.49%
  QoQ % -2.09% 18.63% 57.84% 27.50% 33.33% 87.50% -
  Horiz. % 584.38% 596.88% 503.12% 318.75% 250.00% 187.50% 100.00%
P/EPS -40.32 -23.53 162.73 -23.29 36.37 -15.07 -23.92 41.77%
  QoQ % -71.36% -114.46% 798.71% -164.04% 341.34% 37.00% -
  Horiz. % 168.56% 98.37% -680.31% 97.37% -152.05% 63.00% 100.00%
EY -2.48 -4.25 0.61 -4.29 2.75 -6.64 -4.18 -29.46%
  QoQ % 41.65% -796.72% 114.22% -256.00% 141.42% -58.85% -
  Horiz. % 59.33% 101.67% -14.59% 102.63% -65.79% 158.85% 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 0.68 0.76 0.64 0.44 0.33 0.28 0.25 95.21%
  QoQ % -10.53% 18.75% 45.45% 33.33% 17.86% 12.00% -
  Horiz. % 272.00% 304.00% 256.00% 176.00% 132.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 -
Price 0.2600 0.3000 0.3100 0.2200 0.1200 0.1400 0.3300 -
P/RPS 1.94 2.05 1.99 1.33 0.74 0.76 1.06 49.79%
  QoQ % -5.37% 3.02% 49.62% 79.73% -2.63% -28.30% -
  Horiz. % 183.02% 193.40% 187.74% 125.47% 69.81% 71.70% 100.00%
P/EPS -41.94 -25.21 201.78 -30.14 33.57 -19.18 -78.95 -34.48%
  QoQ % -66.36% -112.49% 769.48% -189.78% 275.03% 75.71% -
  Horiz. % 53.12% 31.93% -255.58% 38.18% -42.52% 24.29% 100.00%
EY -2.38 -3.97 0.50 -3.32 2.98 -5.21 -1.27 52.18%
  QoQ % 40.05% -894.00% 115.06% -211.41% 157.20% -310.24% -
  Horiz. % 187.40% 312.60% -39.37% 261.42% -234.65% 410.24% 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 0.70 0.81 0.79 0.56 0.31 0.36 0.83 -10.76%
  QoQ % -13.58% 2.53% 41.07% 80.65% -13.89% -56.63% -
  Horiz. % 84.34% 97.59% 95.18% 67.47% 37.35% 43.37% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

381  471  554  977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 MTRONIC 0.085+0.005 
 KANGER 0.205-0.015 
 BINTAI 0.695-0.01 
 INIX 0.325+0.025 
 JCY 0.745+0.03 
 PTRANS 0.295+0.01 
 KSTAR 0.20+0.02 

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