Highlights

[TPC] QoQ Quarter Result on 2009-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -177.51%    YoY -     34.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,870 13,209 12,786 14,672 15,609 15,127 13,070 -1.02%
  QoQ % -2.57% 3.31% -12.85% -6.00% 3.19% 15.74% -
  Horiz. % 98.47% 101.06% 97.83% 112.26% 119.43% 115.74% 100.00%
PBT 1 -581 283 -580 -716 -467 -1,505 -
  QoQ % 100.17% -305.30% 148.79% 18.99% -53.32% 68.97% -
  Horiz. % -0.07% 38.60% -18.80% 38.54% 47.57% 31.03% 100.00%
Tax 126 0 0 0 507 -24 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2,212.50% 0.00% -
  Horiz. % -525.00% -0.00% -0.00% -0.00% -2,112.50% 100.00% -
NP 127 -581 283 -580 -209 -491 -1,505 -
  QoQ % 121.86% -305.30% 148.79% -177.51% 57.43% 67.38% -
  Horiz. % -8.44% 38.60% -18.80% 38.54% 13.89% 32.62% 100.00%
NP to SH 127 -581 283 -580 -209 -491 -1,505 -
  QoQ % 121.86% -305.30% 148.79% -177.51% 57.43% 67.38% -
  Horiz. % -8.44% 38.60% -18.80% 38.54% 13.89% 32.62% 100.00%
Tax Rate -12,600.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 12,743 13,790 12,503 15,252 15,818 15,618 14,575 -8.54%
  QoQ % -7.59% 10.29% -18.02% -3.58% 1.28% 7.16% -
  Horiz. % 87.43% 94.61% 85.78% 104.64% 108.53% 107.16% 100.00%
Net Worth 32,239 31,039 30,874 30,986 20,000 32,196 32,021 0.45%
  QoQ % 3.87% 0.53% -0.36% 54.93% -37.88% 0.55% -
  Horiz. % 100.68% 96.93% 96.42% 96.77% 62.46% 100.55% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,239 31,039 30,874 30,986 20,000 32,196 32,021 0.45%
  QoQ % 3.87% 0.53% -0.36% 54.93% -37.88% 0.55% -
  Horiz. % 100.68% 96.93% 96.42% 96.77% 62.46% 100.55% 100.00%
NOSH 82,666 79,589 79,166 79,452 50,000 80,491 80,053 2.16%
  QoQ % 3.87% 0.53% -0.36% 58.90% -37.88% 0.55% -
  Horiz. % 103.26% 99.42% 98.89% 99.25% 62.46% 100.55% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.99 % -4.40 % 2.21 % -3.95 % -1.34 % -3.25 % -11.51 % -
  QoQ % 122.50% -299.10% 155.95% -194.78% 58.77% 71.76% -
  Horiz. % -8.60% 38.23% -19.20% 34.32% 11.64% 28.24% 100.00%
ROE 0.39 % -1.87 % 0.92 % -1.87 % -1.05 % -1.53 % -4.70 % -
  QoQ % 120.86% -303.26% 149.20% -78.10% 31.37% 67.45% -
  Horiz. % -8.30% 39.79% -19.57% 39.79% 22.34% 32.55% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.57 16.60 16.15 18.47 31.22 18.79 16.33 -3.12%
  QoQ % -6.20% 2.79% -12.56% -40.84% 66.15% 15.06% -
  Horiz. % 95.35% 101.65% 98.90% 113.10% 191.18% 115.06% 100.00%
EPS 0.16 -0.73 0.35 -0.73 -0.26 -0.61 -1.88 -
  QoQ % 121.92% -308.57% 147.95% -180.77% 57.38% 67.55% -
  Horiz. % -8.51% 38.83% -18.62% 38.83% 13.83% 32.45% 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 0.3900 0.4000 0.4000 0.4000 -1.67%
  QoQ % 0.00% 0.00% 0.00% -2.50% 0.00% 0.00% -
  Horiz. % 97.50% 97.50% 97.50% 97.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.50 5.65 5.47 6.28 6.68 6.47 5.59 -1.07%
  QoQ % -2.65% 3.29% -12.90% -5.99% 3.25% 15.74% -
  Horiz. % 98.39% 101.07% 97.85% 112.34% 119.50% 115.74% 100.00%
EPS 0.05 -0.25 0.12 -0.25 -0.09 -0.21 -0.64 -
  QoQ % 120.00% -308.33% 148.00% -177.78% 57.14% 67.19% -
  Horiz. % -7.81% 39.06% -18.75% 39.06% 14.06% 32.81% 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 0.1379 0.1328 0.1321 0.1325 0.0855 0.1377 0.1370 0.44%
  QoQ % 3.84% 0.53% -0.30% 54.97% -37.91% 0.51% -
  Horiz. % 100.66% 96.93% 96.42% 96.72% 62.41% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2500 0.1700 0.1300 0.1100 0.1000 0.2500 0.1500 -
P/RPS 1.61 1.02 0.80 0.60 0.32 1.33 0.92 45.07%
  QoQ % 57.84% 27.50% 33.33% 87.50% -75.94% 44.57% -
  Horiz. % 175.00% 110.87% 86.96% 65.22% 34.78% 144.57% 100.00%
P/EPS 162.73 -23.29 36.37 -15.07 -23.92 -40.98 -7.98 -
  QoQ % 798.71% -164.04% 341.34% 37.00% 41.63% -413.53% -
  Horiz. % -2,039.22% 291.85% -455.76% 188.85% 299.75% 513.53% 100.00%
EY 0.61 -4.29 2.75 -6.64 -4.18 -2.44 -12.53 -
  QoQ % 114.22% -256.00% 141.42% -58.85% -71.31% 80.53% -
  Horiz. % -4.87% 34.24% -21.95% 52.99% 33.36% 19.47% 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 0.44 0.33 0.28 0.25 0.63 0.38 41.42%
  QoQ % 45.45% 33.33% 17.86% 12.00% -60.32% 65.79% -
  Horiz. % 168.42% 115.79% 86.84% 73.68% 65.79% 165.79% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.3100 0.2200 0.1200 0.1400 0.3300 0.1700 0.1100 -
P/RPS 1.99 1.33 0.74 0.76 1.06 0.90 0.67 106.22%
  QoQ % 49.62% 79.73% -2.63% -28.30% 17.78% 34.33% -
  Horiz. % 297.01% 198.51% 110.45% 113.43% 158.21% 134.33% 100.00%
P/EPS 201.78 -30.14 33.57 -19.18 -78.95 -27.87 -5.85 -
  QoQ % 769.48% -189.78% 275.03% 75.71% -183.28% -376.41% -
  Horiz. % -3,449.23% 515.21% -573.85% 327.86% 1,349.57% 476.41% 100.00%
EY 0.50 -3.32 2.98 -5.21 -1.27 -3.59 -17.09 -
  QoQ % 115.06% -211.41% 157.20% -310.24% 64.62% 78.99% -
  Horiz. % -2.93% 19.43% -17.44% 30.49% 7.43% 21.01% 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 0.79 0.56 0.31 0.36 0.83 0.43 0.28 99.29%
  QoQ % 41.07% 80.65% -13.89% -56.63% 93.02% 53.57% -
  Horiz. % 282.14% 200.00% 110.71% 128.57% 296.43% 153.57% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers