Highlights

[TPC] QoQ Quarter Result on 2010-09-30 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     244.83%    YoY -     222.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,738 13,293 12,844 13,300 10,638 11,733 12,870 -5.97%
  QoQ % -11.70% 3.50% -3.43% 25.02% -9.33% -8.83% -
  Horiz. % 91.20% 103.29% 99.80% 103.34% 82.66% 91.17% 100.00%
PBT -155 34 1,202 714 -493 -952 1 -
  QoQ % -555.88% -97.17% 68.35% 244.83% 48.21% -95,300.00% -
  Horiz. % -15,500.00% 3,400.00% 120,200.00% 71,400.00% -49,300.00% -95,200.00% 100.00%
Tax 207 0 0 0 0 0 126 39.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.29% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 52 34 1,202 714 -493 -952 127 -44.95%
  QoQ % 52.94% -97.17% 68.35% 244.83% 48.21% -849.61% -
  Horiz. % 40.94% 26.77% 946.46% 562.20% -388.19% -749.61% 100.00%
NP to SH 52 34 1,202 714 -493 -952 127 -44.95%
  QoQ % 52.94% -97.17% 68.35% 244.83% 48.21% -849.61% -
  Horiz. % 40.94% 26.77% 946.46% 562.20% -388.19% -749.61% 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% 0.00% 100.00%
Total Cost 11,686 13,259 11,642 12,586 11,131 12,685 12,743 -5.62%
  QoQ % -11.86% 13.89% -7.50% 13.07% -12.25% -0.46% -
  Horiz. % 91.71% 104.05% 91.36% 98.77% 87.35% 99.54% 100.00%
Net Worth 28,971 33,149 31,251 30,485 29,420 29,599 32,239 -6.90%
  QoQ % -12.61% 6.07% 2.51% 3.62% -0.60% -8.19% -
  Horiz. % 89.86% 102.82% 96.94% 94.56% 91.26% 91.81% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,971 33,149 31,251 30,485 29,420 29,599 32,239 -6.90%
  QoQ % -12.61% 6.07% 2.51% 3.62% -0.60% -8.19% -
  Horiz. % 89.86% 102.82% 96.94% 94.56% 91.26% 91.81% 100.00%
NOSH 74,285 85,000 80,133 80,224 79,516 79,999 82,666 -6.90%
  QoQ % -12.61% 6.07% -0.11% 0.89% -0.60% -3.23% -
  Horiz. % 89.86% 102.82% 96.94% 97.05% 96.19% 96.77% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.44 % 0.26 % 9.36 % 5.37 % -4.63 % -8.11 % 0.99 % -41.85%
  QoQ % 69.23% -97.22% 74.30% 215.98% 42.91% -919.19% -
  Horiz. % 44.44% 26.26% 945.45% 542.42% -467.68% -819.19% 100.00%
ROE 0.18 % 0.10 % 3.85 % 2.34 % -1.68 % -3.22 % 0.39 % -40.36%
  QoQ % 80.00% -97.40% 64.53% 239.29% 47.83% -925.64% -
  Horiz. % 46.15% 25.64% 987.18% 600.00% -430.77% -825.64% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.80 15.64 16.03 16.58 13.38 14.67 15.57 0.99%
  QoQ % 1.02% -2.43% -3.32% 23.92% -8.79% -5.78% -
  Horiz. % 101.48% 100.45% 102.95% 106.49% 85.93% 94.22% 100.00%
EPS 0.07 0.04 1.50 0.89 -0.62 -1.19 0.16 -42.46%
  QoQ % 75.00% -97.33% 68.54% 243.55% 47.90% -843.75% -
  Horiz. % 43.75% 25.00% 937.50% 556.25% -387.50% -743.75% 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 0.3900 0.3800 0.3700 0.3700 0.3900 -
  QoQ % 0.00% 0.00% 2.63% 2.70% 0.00% -5.13% -
  Horiz. % 100.00% 100.00% 100.00% 97.44% 94.87% 94.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.02 5.69 5.49 5.69 4.55 5.02 5.50 -5.92%
  QoQ % -11.78% 3.64% -3.51% 25.05% -9.36% -8.73% -
  Horiz. % 91.27% 103.45% 99.82% 103.45% 82.73% 91.27% 100.00%
EPS 0.02 0.01 0.51 0.31 -0.21 -0.41 0.05 -45.80%
  QoQ % 100.00% -98.04% 64.52% 247.62% 48.78% -920.00% -
  Horiz. % 40.00% 20.00% 1,020.00% 620.00% -420.00% -820.00% 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 0.1239 0.1418 0.1337 0.1304 0.1258 0.1266 0.1379 -6.91%
  QoQ % -12.62% 6.06% 2.53% 3.66% -0.63% -8.19% -
  Horiz. % 89.85% 102.83% 96.95% 94.56% 91.23% 91.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2500 0.2500 0.2400 0.2500 0.2500 0.2800 0.2500 -
P/RPS 1.58 1.60 1.50 1.51 1.87 1.91 1.61 -1.25%
  QoQ % -1.25% 6.67% -0.66% -19.25% -2.09% 18.63% -
  Horiz. % 98.14% 99.38% 93.17% 93.79% 116.15% 118.63% 100.00%
P/EPS 357.14 625.00 16.00 28.09 -40.32 -23.53 162.73 69.12%
  QoQ % -42.86% 3,806.25% -43.04% 169.67% -71.36% -114.46% -
  Horiz. % 219.47% 384.07% 9.83% 17.26% -24.78% -14.46% 100.00%
EY 0.28 0.16 6.25 3.56 -2.48 -4.25 0.61 -40.58%
  QoQ % 75.00% -97.44% 75.56% 243.55% 41.65% -796.72% -
  Horiz. % 45.90% 26.23% 1,024.59% 583.61% -406.56% -696.72% 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 0.64 0.62 0.66 0.68 0.76 0.64 -
  QoQ % 0.00% 3.23% -6.06% -2.94% -10.53% 18.75% -
  Horiz. % 100.00% 100.00% 96.88% 103.13% 106.25% 118.75% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.2200 0.2400 0.2200 0.2500 0.2600 0.3000 0.3100 -
P/RPS 1.39 1.53 1.37 1.51 1.94 2.05 1.99 -21.33%
  QoQ % -9.15% 11.68% -9.27% -22.16% -5.37% 3.02% -
  Horiz. % 69.85% 76.88% 68.84% 75.88% 97.49% 103.02% 100.00%
P/EPS 314.29 600.00 14.67 28.09 -41.94 -25.21 201.78 34.48%
  QoQ % -47.62% 3,989.98% -47.78% 166.98% -66.36% -112.49% -
  Horiz. % 155.76% 297.35% 7.27% 13.92% -20.79% -12.49% 100.00%
EY 0.32 0.17 6.82 3.56 -2.38 -3.97 0.50 -25.80%
  QoQ % 88.24% -97.51% 91.57% 249.58% 40.05% -894.00% -
  Horiz. % 64.00% 34.00% 1,364.00% 712.00% -476.00% -794.00% 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 0.56 0.62 0.56 0.66 0.70 0.81 0.79 -20.55%
  QoQ % -9.68% 10.71% -15.15% -5.71% -13.58% 2.53% -
  Horiz. % 70.89% 78.48% 70.89% 83.54% 88.61% 102.53% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers