Highlights

[TPC] QoQ Quarter Result on 2011-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -6,360.61%    YoY -     -271.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,654 9,825 10,045 10,939 11,818 11,738 13,293 -8.38%
  QoQ % 18.62% -2.19% -8.17% -7.44% 0.68% -11.70% -
  Horiz. % 87.67% 73.91% 75.57% 82.29% 88.90% 88.30% 100.00%
PBT -2,366 -1,819 -9,049 -2,066 33 -155 34 -
  QoQ % -30.07% 79.90% -338.00% -6,360.61% 121.29% -555.88% -
  Horiz. % -6,958.82% -5,350.00% -26,614.71% -6,076.47% 97.06% -455.88% 100.00%
Tax 0 -3 0 0 0 207 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1.45% 0.00% 0.00% 0.00% 100.00% -
NP -2,366 -1,822 -9,049 -2,066 33 52 34 -
  QoQ % -29.86% 79.87% -338.00% -6,360.61% -36.54% 52.94% -
  Horiz. % -6,958.82% -5,358.82% -26,614.71% -6,076.47% 97.06% 152.94% 100.00%
NP to SH -2,366 -1,822 -9,049 -2,066 33 52 34 -
  QoQ % -29.86% 79.87% -338.00% -6,360.61% -36.54% 52.94% -
  Horiz. % -6,958.82% -5,358.82% -26,614.71% -6,076.47% 97.06% 152.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,020 11,647 19,094 13,005 11,785 11,686 13,259 3.78%
  QoQ % 20.37% -39.00% 46.82% 10.35% 0.85% -11.86% -
  Horiz. % 105.74% 87.84% 144.01% 98.08% 88.88% 88.14% 100.00%
Net Worth 19,983 22,375 24,802 32,831 32,174 28,971 33,149 -28.57%
  QoQ % -10.69% -9.79% -24.46% 2.04% 11.06% -12.61% -
  Horiz. % 60.28% 67.50% 74.82% 99.04% 97.06% 87.39% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 19,983 22,375 24,802 32,831 32,174 28,971 33,149 -28.57%
  QoQ % -10.69% -9.79% -24.46% 2.04% 11.06% -12.61% -
  Horiz. % 60.28% 67.50% 74.82% 99.04% 97.06% 87.39% 100.00%
NOSH 79,932 79,912 80,008 80,077 82,500 74,285 85,000 -4.00%
  QoQ % 0.03% -0.12% -0.09% -2.94% 11.06% -12.61% -
  Horiz. % 94.04% 94.01% 94.13% 94.21% 97.06% 87.39% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -20.30 % -18.54 % -90.08 % -18.89 % 0.28 % 0.44 % 0.26 % -
  QoQ % -9.49% 79.42% -376.87% -6,846.43% -36.36% 69.23% -
  Horiz. % -7,807.69% -7,130.77% -34,646.16% -7,265.38% 107.69% 169.23% 100.00%
ROE -11.84 % -8.14 % -36.48 % -6.29 % 0.10 % 0.18 % 0.10 % -
  QoQ % -45.45% 77.69% -479.97% -6,390.00% -44.44% 80.00% -
  Horiz. % -11,840.00% -8,140.00% -36,480.00% -6,290.00% 100.00% 180.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.58 12.29 12.55 13.66 14.32 15.80 15.64 -4.56%
  QoQ % 18.63% -2.07% -8.13% -4.61% -9.37% 1.02% -
  Horiz. % 93.22% 78.58% 80.24% 87.34% 91.56% 101.02% 100.00%
EPS -2.96 -2.28 -11.31 -2.58 0.04 0.07 0.04 -
  QoQ % -29.82% 79.84% -338.37% -6,550.00% -42.86% 75.00% -
  Horiz. % -7,400.00% -5,700.00% -28,275.00% -6,450.00% 100.00% 175.00% 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 0.2800 0.3100 0.4100 0.3900 0.3900 0.3900 -25.60%
  QoQ % -10.71% -9.68% -24.39% 5.13% 0.00% 0.00% -
  Horiz. % 64.10% 71.79% 79.49% 105.13% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.98 4.20 4.30 4.68 5.05 5.02 5.69 -8.48%
  QoQ % 18.57% -2.33% -8.12% -7.33% 0.60% -11.78% -
  Horiz. % 87.52% 73.81% 75.57% 82.25% 88.75% 88.22% 100.00%
EPS -1.01 -0.78 -3.87 -0.88 0.01 0.02 0.01 -
  QoQ % -29.49% 79.84% -339.77% -8,900.00% -50.00% 100.00% -
  Horiz. % -10,100.00% -7,800.00% -38,700.00% -8,800.00% 100.00% 200.00% 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 0.0855 0.0957 0.1061 0.1404 0.1376 0.1239 0.1418 -28.56%
  QoQ % -10.66% -9.80% -24.43% 2.03% 11.06% -12.62% -
  Horiz. % 60.30% 67.49% 74.82% 99.01% 97.04% 87.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3400 0.2900 0.3100 0.2900 0.2500 0.2500 0.2500 -
P/RPS 2.33 2.36 2.47 2.12 1.75 1.58 1.60 28.39%
  QoQ % -1.27% -4.45% 16.51% 21.14% 10.76% -1.25% -
  Horiz. % 145.62% 147.50% 154.38% 132.50% 109.38% 98.75% 100.00%
P/EPS -11.49 -12.72 -2.74 -11.24 625.00 357.14 625.00 -
  QoQ % 9.67% -364.23% 75.62% -101.80% 75.00% -42.86% -
  Horiz. % -1.84% -2.04% -0.44% -1.80% 100.00% 57.14% 100.00%
EY -8.71 -7.86 -36.48 -8.90 0.16 0.28 0.16 -
  QoQ % -10.81% 78.45% -309.89% -5,662.50% -42.86% 75.00% -
  Horiz. % -5,443.75% -4,912.50% -22,800.00% -5,562.50% 100.00% 175.00% 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 1.36 1.04 1.00 0.71 0.64 0.64 0.64 65.06%
  QoQ % 30.77% 4.00% 40.85% 10.94% 0.00% 0.00% -
  Horiz. % 212.50% 162.50% 156.25% 110.94% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 -
Price 0.2900 0.2900 0.2800 0.3000 0.2800 0.2200 0.2400 -
P/RPS 1.99 2.36 2.23 2.20 1.95 1.39 1.53 19.10%
  QoQ % -15.68% 5.83% 1.36% 12.82% 40.29% -9.15% -
  Horiz. % 130.07% 154.25% 145.75% 143.79% 127.45% 90.85% 100.00%
P/EPS -9.80 -12.72 -2.48 -11.63 700.00 314.29 600.00 -
  QoQ % 22.96% -412.90% 78.68% -101.66% 122.72% -47.62% -
  Horiz. % -1.63% -2.12% -0.41% -1.94% 116.67% 52.38% 100.00%
EY -10.21 -7.86 -40.39 -8.60 0.14 0.32 0.17 -
  QoQ % -29.90% 80.54% -369.65% -6,242.86% -56.25% 88.24% -
  Horiz. % -6,005.88% -4,623.53% -23,758.82% -5,058.82% 82.35% 188.24% 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 1.16 1.04 0.90 0.73 0.72 0.56 0.62 51.66%
  QoQ % 11.54% 15.56% 23.29% 1.39% 28.57% -9.68% -
  Horiz. % 187.10% 167.74% 145.16% 117.74% 116.13% 90.32% 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.
 


 

289  251  522  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.335+0.055 
 PERDANA-PR 0.010.00 
 DGB 0.14-0.005 
 ECOWLD-CV 0.025+0.01 
 KHEESAN 0.47-0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers