[TPC] QoQ Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,844 13,300 10,638 11,733 12,870 13,209 12,786 0.30% QoQ % -3.43% 25.02% -9.33% -8.83% -2.57% 3.31% - Horiz. % 100.45% 104.02% 83.20% 91.76% 100.66% 103.31% 100.00%
PBT 1,202 714 -493 -952 1 -581 283 161.58% QoQ % 68.35% 244.83% 48.21% -95,300.00% 100.17% -305.30% - Horiz. % 424.73% 252.30% -174.20% -336.40% 0.35% -205.30% 100.00%
Tax 0 0 0 0 126 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP 1,202 714 -493 -952 127 -581 283 161.58% QoQ % 68.35% 244.83% 48.21% -849.61% 121.86% -305.30% - Horiz. % 424.73% 252.30% -174.20% -336.40% 44.88% -205.30% 100.00%
NP to SH 1,202 714 -493 -952 127 -581 283 161.58% QoQ % 68.35% 244.83% 48.21% -849.61% 121.86% -305.30% - Horiz. % 424.73% 252.30% -174.20% -336.40% 44.88% -205.30% 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% 100.00% - -
Total Cost 11,642 12,586 11,131 12,685 12,743 13,790 12,503 -4.63% QoQ % -7.50% 13.07% -12.25% -0.46% -7.59% 10.29% - Horiz. % 93.11% 100.66% 89.03% 101.46% 101.92% 110.29% 100.00%
Net Worth 31,251 30,485 29,420 29,599 32,239 31,039 30,874 0.81% QoQ % 2.51% 3.62% -0.60% -8.19% 3.87% 0.53% - Horiz. % 101.22% 98.74% 95.29% 95.87% 104.42% 100.53% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 31,251 30,485 29,420 29,599 32,239 31,039 30,874 0.81% QoQ % 2.51% 3.62% -0.60% -8.19% 3.87% 0.53% - Horiz. % 101.22% 98.74% 95.29% 95.87% 104.42% 100.53% 100.00%
NOSH 80,133 80,224 79,516 79,999 82,666 79,589 79,166 0.81% QoQ % -0.11% 0.89% -0.60% -3.23% 3.87% 0.53% - Horiz. % 101.22% 101.34% 100.44% 101.05% 104.42% 100.53% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.36 % 5.37 % -4.63 % -8.11 % 0.99 % -4.40 % 2.21 % 161.08% QoQ % 74.30% 215.98% 42.91% -919.19% 122.50% -299.10% - Horiz. % 423.53% 242.99% -209.50% -366.97% 44.80% -199.10% 100.00%
ROE 3.85 % 2.34 % -1.68 % -3.22 % 0.39 % -1.87 % 0.92 % 159.01% QoQ % 64.53% 239.29% 47.83% -925.64% 120.86% -303.26% - Horiz. % 418.48% 254.35% -182.61% -350.00% 42.39% -203.26% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.03 16.58 13.38 14.67 15.57 16.60 16.15 -0.49% QoQ % -3.32% 23.92% -8.79% -5.78% -6.20% 2.79% - Horiz. % 99.26% 102.66% 82.85% 90.84% 96.41% 102.79% 100.00%
EPS 1.50 0.89 -0.62 -1.19 0.16 -0.73 0.35 163.15% QoQ % 68.54% 243.55% 47.90% -843.75% 121.92% -308.57% - Horiz. % 428.57% 254.29% -177.14% -340.00% 45.71% -208.57% 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 0.3800 0.3700 0.3700 0.3900 0.3900 0.3900 - QoQ % 2.63% 2.70% 0.00% -5.13% 0.00% 0.00% - Horiz. % 100.00% 97.44% 94.87% 94.87% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943 31/12/10 30/09/19 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.47 5.66 4.53 4.99 5.48 5.62 5.44 0.37% QoQ % -3.36% 24.94% -9.22% -8.94% -2.49% 3.31% - Horiz. % 100.55% 104.04% 83.27% 91.73% 100.74% 103.31% 100.00%
EPS 0.51 0.30 -0.21 -0.41 0.05 -0.25 0.12 161.69% QoQ % 70.00% 242.86% 48.78% -920.00% 120.00% -308.33% - Horiz. % 425.00% 250.00% -175.00% -341.67% 41.67% -208.33% 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 0.1330 0.1298 0.1252 0.1260 0.1372 0.1321 0.1314 0.81% QoQ % 2.47% 3.67% -0.63% -8.16% 3.86% 0.53% - Horiz. % 101.22% 98.78% 95.28% 95.89% 104.41% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2400 0.2500 0.2500 0.2800 0.2500 0.1700 0.1300 -
P/RPS 1.50 1.51 1.87 1.91 1.61 1.02 0.80 51.88% QoQ % -0.66% -19.25% -2.09% 18.63% 57.84% 27.50% - Horiz. % 187.50% 188.75% 233.75% 238.75% 201.25% 127.50% 100.00%
P/EPS 16.00 28.09 -40.32 -23.53 162.73 -23.29 36.37 -42.07% QoQ % -43.04% 169.67% -71.36% -114.46% 798.71% -164.04% - Horiz. % 43.99% 77.23% -110.86% -64.70% 447.43% -64.04% 100.00%
EY 6.25 3.56 -2.48 -4.25 0.61 -4.29 2.75 72.60% QoQ % 75.56% 243.55% 41.65% -796.72% 114.22% -256.00% - Horiz. % 227.27% 129.45% -90.18% -154.55% 22.18% -156.00% 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 0.62 0.66 0.68 0.76 0.64 0.44 0.33 52.08% QoQ % -6.06% -2.94% -10.53% 18.75% 45.45% 33.33% - Horiz. % 187.88% 200.00% 206.06% 230.30% 193.94% 133.33% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 -
Price 0.2200 0.2500 0.2600 0.3000 0.3100 0.2200 0.1200 -
P/RPS 1.37 1.51 1.94 2.05 1.99 1.33 0.74 50.60% QoQ % -9.27% -22.16% -5.37% 3.02% 49.62% 79.73% - Horiz. % 185.14% 204.05% 262.16% 277.03% 268.92% 179.73% 100.00%
P/EPS 14.67 28.09 -41.94 -25.21 201.78 -30.14 33.57 -42.33% QoQ % -47.78% 166.98% -66.36% -112.49% 769.48% -189.78% - Horiz. % 43.70% 83.68% -124.93% -75.10% 601.07% -89.78% 100.00%
EY 6.82 3.56 -2.38 -3.97 0.50 -3.32 2.98 73.40% QoQ % 91.57% 249.58% 40.05% -894.00% 115.06% -211.41% - Horiz. % 228.86% 119.46% -79.87% -133.22% 16.78% -111.41% 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 0.66 0.70 0.81 0.79 0.56 0.31 48.17% QoQ % -15.15% -5.71% -13.58% 2.53% 41.07% 80.65% - Horiz. % 180.65% 212.90% 225.81% 261.29% 254.84% 180.65% 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.
Comment
TPC 31032010.pdf 
