Highlights

[TPC] QoQ Quarter Result on 2012-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -338.00%    YoY -     -26,714.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 15,110 11,654 9,825 10,045 10,939 11,818 11,738 18.24%
  QoQ % 29.66% 18.62% -2.19% -8.17% -7.44% 0.68% -
  Horiz. % 128.73% 99.28% 83.70% 85.58% 93.19% 100.68% 100.00%
PBT 19 -2,366 -1,819 -9,049 -2,066 33 -155 -
  QoQ % 100.80% -30.07% 79.90% -338.00% -6,360.61% 121.29% -
  Horiz. % -12.26% 1,526.45% 1,173.55% 5,838.06% 1,332.90% -21.29% 100.00%
Tax 16 0 -3 0 0 0 207 -81.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.73% 0.00% -1.45% 0.00% 0.00% 0.00% 100.00%
NP 35 -2,366 -1,822 -9,049 -2,066 33 52 -23.11%
  QoQ % 101.48% -29.86% 79.87% -338.00% -6,360.61% -36.54% -
  Horiz. % 67.31% -4,550.00% -3,503.85% -17,401.92% -3,973.08% 63.46% 100.00%
NP to SH 35 -2,366 -1,822 -9,049 -2,066 33 52 -23.11%
  QoQ % 101.48% -29.86% 79.87% -338.00% -6,360.61% -36.54% -
  Horiz. % 67.31% -4,550.00% -3,503.85% -17,401.92% -3,973.08% 63.46% 100.00%
Tax Rate -84.21 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 15,075 14,020 11,647 19,094 13,005 11,785 11,686 18.41%
  QoQ % 7.52% 20.37% -39.00% 46.82% 10.35% 0.85% -
  Horiz. % 129.00% 119.97% 99.67% 163.39% 111.29% 100.85% 100.00%
Net Worth 21,875 19,983 22,375 24,802 32,831 32,174 28,971 -17.01%
  QoQ % 9.47% -10.69% -9.79% -24.46% 2.04% 11.06% -
  Horiz. % 75.51% 68.98% 77.23% 85.61% 113.32% 111.06% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 21,875 19,983 22,375 24,802 32,831 32,174 28,971 -17.01%
  QoQ % 9.47% -10.69% -9.79% -24.46% 2.04% 11.06% -
  Horiz. % 75.51% 68.98% 77.23% 85.61% 113.32% 111.06% 100.00%
NOSH 87,500 79,932 79,912 80,008 80,077 82,500 74,285 11.48%
  QoQ % 9.47% 0.03% -0.12% -0.09% -2.94% 11.06% -
  Horiz. % 117.79% 107.60% 107.57% 107.70% 107.80% 111.06% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.23 % -20.30 % -18.54 % -90.08 % -18.89 % 0.28 % 0.44 % -34.98%
  QoQ % 101.13% -9.49% 79.42% -376.87% -6,846.43% -36.36% -
  Horiz. % 52.27% -4,613.64% -4,213.64% -20,472.73% -4,293.18% 63.64% 100.00%
ROE 0.16 % -11.84 % -8.14 % -36.48 % -6.29 % 0.10 % 0.18 % -7.52%
  QoQ % 101.35% -45.45% 77.69% -479.97% -6,390.00% -44.44% -
  Horiz. % 88.89% -6,577.78% -4,522.22% -20,266.67% -3,494.44% 55.56% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.27 14.58 12.29 12.55 13.66 14.32 15.80 6.08%
  QoQ % 18.45% 18.63% -2.07% -8.13% -4.61% -9.37% -
  Horiz. % 109.30% 92.28% 77.78% 79.43% 86.46% 90.63% 100.00%
EPS 0.04 -2.96 -2.28 -11.31 -2.58 0.04 0.07 -31.02%
  QoQ % 101.35% -29.82% 79.84% -338.37% -6,550.00% -42.86% -
  Horiz. % 57.14% -4,228.57% -3,257.14% -16,157.14% -3,685.71% 57.14% 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 0.2500 0.2800 0.3100 0.4100 0.3900 0.3900 -25.56%
  QoQ % 0.00% -10.71% -9.68% -24.39% 5.13% 0.00% -
  Horiz. % 64.10% 64.10% 71.79% 79.49% 105.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.46 4.98 4.20 4.30 4.68 5.05 5.02 18.22%
  QoQ % 29.72% 18.57% -2.33% -8.12% -7.33% 0.60% -
  Horiz. % 128.69% 99.20% 83.67% 85.66% 93.23% 100.60% 100.00%
EPS 0.01 -1.01 -0.78 -3.87 -0.88 0.01 0.02 -36.87%
  QoQ % 100.99% -29.49% 79.84% -339.77% -8,900.00% -50.00% -
  Horiz. % 50.00% -5,050.00% -3,900.00% -19,350.00% -4,400.00% 50.00% 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 0.0936 0.0855 0.0957 0.1061 0.1404 0.1376 0.1239 -16.98%
  QoQ % 9.47% -10.66% -9.80% -24.43% 2.03% 11.06% -
  Horiz. % 75.54% 69.01% 77.24% 85.63% 113.32% 111.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2900 0.3400 0.2900 0.3100 0.2900 0.2500 0.2500 -
P/RPS 1.68 2.33 2.36 2.47 2.12 1.75 1.58 4.16%
  QoQ % -27.90% -1.27% -4.45% 16.51% 21.14% 10.76% -
  Horiz. % 106.33% 147.47% 149.37% 156.33% 134.18% 110.76% 100.00%
P/EPS 725.00 -11.49 -12.72 -2.74 -11.24 625.00 357.14 59.98%
  QoQ % 6,409.83% 9.67% -364.23% 75.62% -101.80% 75.00% -
  Horiz. % 203.00% -3.22% -3.56% -0.77% -3.15% 175.00% 100.00%
EY 0.14 -8.71 -7.86 -36.48 -8.90 0.16 0.28 -36.87%
  QoQ % 101.61% -10.81% 78.45% -309.89% -5,662.50% -42.86% -
  Horiz. % 50.00% -3,110.71% -2,807.14% -13,028.57% -3,178.57% 57.14% 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 1.36 1.04 1.00 0.71 0.64 0.64 48.39%
  QoQ % -14.71% 30.77% 4.00% 40.85% 10.94% 0.00% -
  Horiz. % 181.25% 212.50% 162.50% 156.25% 110.94% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 18/10/11 26/08/11 -
Price 0.2900 0.2900 0.2900 0.2800 0.3000 0.2800 0.2200 -
P/RPS 1.68 1.99 2.36 2.23 2.20 1.95 1.39 13.40%
  QoQ % -15.58% -15.68% 5.83% 1.36% 12.82% 40.29% -
  Horiz. % 120.86% 143.17% 169.78% 160.43% 158.27% 140.29% 100.00%
P/EPS 725.00 -9.80 -12.72 -2.48 -11.63 700.00 314.29 74.14%
  QoQ % 7,497.96% 22.96% -412.90% 78.68% -101.66% 122.72% -
  Horiz. % 230.68% -3.12% -4.05% -0.79% -3.70% 222.72% 100.00%
EY 0.14 -10.21 -7.86 -40.39 -8.60 0.14 0.32 -42.22%
  QoQ % 101.37% -29.90% 80.54% -369.65% -6,242.86% -56.25% -
  Horiz. % 43.75% -3,190.62% -2,456.25% -12,621.88% -2,687.50% 43.75% 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 1.16 1.04 0.90 0.73 0.72 0.56 62.14%
  QoQ % 0.00% 11.54% 15.56% 23.29% 1.39% 28.57% -
  Horiz. % 207.14% 207.14% 185.71% 160.71% 130.36% 128.57% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers