Highlights

[TPC] QoQ Quarter Result on 2011-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 18-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -36.54%    YoY -     -95.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,825 10,045 10,939 11,818 11,738 13,293 12,844 -16.37%
  QoQ % -2.19% -8.17% -7.44% 0.68% -11.70% 3.50% -
  Horiz. % 76.49% 78.21% 85.17% 92.01% 91.39% 103.50% 100.00%
PBT -1,819 -9,049 -2,066 33 -155 34 1,202 -
  QoQ % 79.90% -338.00% -6,360.61% 121.29% -555.88% -97.17% -
  Horiz. % -151.33% -752.83% -171.88% 2.75% -12.90% 2.83% 100.00%
Tax -3 0 0 0 207 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.45% 0.00% 0.00% 0.00% 100.00% - -
NP -1,822 -9,049 -2,066 33 52 34 1,202 -
  QoQ % 79.87% -338.00% -6,360.61% -36.54% 52.94% -97.17% -
  Horiz. % -151.58% -752.83% -171.88% 2.75% 4.33% 2.83% 100.00%
NP to SH -1,822 -9,049 -2,066 33 52 34 1,202 -
  QoQ % 79.87% -338.00% -6,360.61% -36.54% 52.94% -97.17% -
  Horiz. % -151.58% -752.83% -171.88% 2.75% 4.33% 2.83% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,647 19,094 13,005 11,785 11,686 13,259 11,642 0.03%
  QoQ % -39.00% 46.82% 10.35% 0.85% -11.86% 13.89% -
  Horiz. % 100.04% 164.01% 111.71% 101.23% 100.38% 113.89% 100.00%
Net Worth 22,375 24,802 32,831 32,174 28,971 33,149 31,251 -19.98%
  QoQ % -9.79% -24.46% 2.04% 11.06% -12.61% 6.07% -
  Horiz. % 71.60% 79.36% 105.05% 102.95% 92.70% 106.07% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,375 24,802 32,831 32,174 28,971 33,149 31,251 -19.98%
  QoQ % -9.79% -24.46% 2.04% 11.06% -12.61% 6.07% -
  Horiz. % 71.60% 79.36% 105.05% 102.95% 92.70% 106.07% 100.00%
NOSH 79,912 80,008 80,077 82,500 74,285 85,000 80,133 -0.18%
  QoQ % -0.12% -0.09% -2.94% 11.06% -12.61% 6.07% -
  Horiz. % 99.72% 99.84% 99.93% 102.95% 92.70% 106.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -18.54 % -90.08 % -18.89 % 0.28 % 0.44 % 0.26 % 9.36 % -
  QoQ % 79.42% -376.87% -6,846.43% -36.36% 69.23% -97.22% -
  Horiz. % -198.08% -962.39% -201.82% 2.99% 4.70% 2.78% 100.00%
ROE -8.14 % -36.48 % -6.29 % 0.10 % 0.18 % 0.10 % 3.85 % -
  QoQ % 77.69% -479.97% -6,390.00% -44.44% 80.00% -97.40% -
  Horiz. % -211.43% -947.53% -163.38% 2.60% 4.68% 2.60% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.29 12.55 13.66 14.32 15.80 15.64 16.03 -16.25%
  QoQ % -2.07% -8.13% -4.61% -9.37% 1.02% -2.43% -
  Horiz. % 76.67% 78.29% 85.22% 89.33% 98.57% 97.57% 100.00%
EPS -2.28 -11.31 -2.58 0.04 0.07 0.04 1.50 -
  QoQ % 79.84% -338.37% -6,550.00% -42.86% 75.00% -97.33% -
  Horiz. % -152.00% -754.00% -172.00% 2.67% 4.67% 2.67% 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 0.2800 0.3100 0.4100 0.3900 0.3900 0.3900 0.3900 -19.84%
  QoQ % -9.68% -24.39% 5.13% 0.00% 0.00% 0.00% -
  Horiz. % 71.79% 79.49% 105.13% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.20 4.30 4.68 5.05 5.02 5.69 5.49 -16.37%
  QoQ % -2.33% -8.12% -7.33% 0.60% -11.78% 3.64% -
  Horiz. % 76.50% 78.32% 85.25% 91.99% 91.44% 103.64% 100.00%
EPS -0.78 -3.87 -0.88 0.01 0.02 0.01 0.51 -
  QoQ % 79.84% -339.77% -8,900.00% -50.00% 100.00% -98.04% -
  Horiz. % -152.94% -758.82% -172.55% 1.96% 3.92% 1.96% 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 0.0957 0.1061 0.1404 0.1376 0.1239 0.1418 0.1337 -20.00%
  QoQ % -9.80% -24.43% 2.03% 11.06% -12.62% 6.06% -
  Horiz. % 71.58% 79.36% 105.01% 102.92% 92.67% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2900 0.3100 0.2900 0.2500 0.2500 0.2500 0.2400 -
P/RPS 2.36 2.47 2.12 1.75 1.58 1.60 1.50 35.31%
  QoQ % -4.45% 16.51% 21.14% 10.76% -1.25% 6.67% -
  Horiz. % 157.33% 164.67% 141.33% 116.67% 105.33% 106.67% 100.00%
P/EPS -12.72 -2.74 -11.24 625.00 357.14 625.00 16.00 -
  QoQ % -364.23% 75.62% -101.80% 75.00% -42.86% 3,806.25% -
  Horiz. % -79.50% -17.12% -70.25% 3,906.25% 2,232.12% 3,906.25% 100.00%
EY -7.86 -36.48 -8.90 0.16 0.28 0.16 6.25 -
  QoQ % 78.45% -309.89% -5,662.50% -42.86% 75.00% -97.44% -
  Horiz. % -125.76% -583.68% -142.40% 2.56% 4.48% 2.56% 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 1.04 1.00 0.71 0.64 0.64 0.64 0.62 41.22%
  QoQ % 4.00% 40.85% 10.94% 0.00% 0.00% 3.23% -
  Horiz. % 167.74% 161.29% 114.52% 103.23% 103.23% 103.23% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 -
Price 0.2900 0.2800 0.3000 0.2800 0.2200 0.2400 0.2200 -
P/RPS 2.36 2.23 2.20 1.95 1.39 1.53 1.37 43.75%
  QoQ % 5.83% 1.36% 12.82% 40.29% -9.15% 11.68% -
  Horiz. % 172.26% 162.77% 160.58% 142.34% 101.46% 111.68% 100.00%
P/EPS -12.72 -2.48 -11.63 700.00 314.29 600.00 14.67 -
  QoQ % -412.90% 78.68% -101.66% 122.72% -47.62% 3,989.98% -
  Horiz. % -86.71% -16.91% -79.28% 4,771.64% 2,142.40% 4,089.98% 100.00%
EY -7.86 -40.39 -8.60 0.14 0.32 0.17 6.82 -
  QoQ % 80.54% -369.65% -6,242.86% -56.25% 88.24% -97.51% -
  Horiz. % -115.25% -592.23% -126.10% 2.05% 4.69% 2.49% 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 1.04 0.90 0.73 0.72 0.56 0.62 0.56 51.15%
  QoQ % 15.56% 23.29% 1.39% 28.57% -9.68% 10.71% -
  Horiz. % 185.71% 160.71% 130.36% 128.57% 100.00% 110.71% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers