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 - 234,878
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.43 4.96 4.18 4.28 4.66 5.03 5.00 18.17%
  QoQ % 29.64% 18.66% -2.34% -8.15% -7.36% 0.60% -
  Horiz. % 128.60% 99.20% 83.60% 85.60% 93.20% 100.60% 100.00%
EPS 0.01 -1.01 -0.78 -3.85 -0.88 0.01 0.02 -36.87%
  QoQ % 100.99% -29.49% 79.74% -337.50% -8,900.00% -50.00% -
  Horiz. % 50.00% -5,050.00% -3,900.00% -19,250.00% -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 0.0931 0.0851 0.0953 0.1056 0.1398 0.1370 0.1233 -17.01%
  QoQ % 9.40% -10.70% -9.75% -24.46% 2.04% 11.11% -
  Horiz. % 75.51% 69.02% 77.29% 85.64% 113.38% 111.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

386  484  540  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 JCY 0.745+0.03 
 INIX 0.33+0.03 
 PTRANS 0.295+0.01 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS