Highlights

[TPC] QoQ TTM Result on 2012-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -18.59%    YoY -     -1,258.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 60,447 53,343 46,634 42,463 42,627 44,540 47,788 16.98%
  QoQ % 13.32% 14.39% 9.82% -0.38% -4.30% -6.80% -
  Horiz. % 126.49% 111.62% 97.59% 88.86% 89.20% 93.20% 100.00%
PBT -1,831 -4,229 -13,215 -15,300 -12,901 -11,237 -2,154 -10.27%
  QoQ % 56.70% 68.00% 13.63% -18.60% -14.81% -421.68% -
  Horiz. % 85.00% 196.33% 613.51% 710.31% 598.93% 521.68% 100.00%
Tax 16 13 13 -3 -3 207 207 -81.88%
  QoQ % 23.08% 0.00% 533.33% 0.00% -101.45% 0.00% -
  Horiz. % 7.73% 6.28% 6.28% -1.45% -1.45% 100.00% 100.00%
NP -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -1,947 -4.58%
  QoQ % 56.95% 68.07% 13.73% -18.59% -16.99% -466.51% -
  Horiz. % 93.22% 216.54% 678.07% 785.98% 662.76% 566.51% 100.00%
NP to SH -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -1,947 -4.58%
  QoQ % 56.95% 68.07% 13.73% -18.59% -16.99% -466.51% -
  Horiz. % 93.22% 216.54% 678.07% 785.98% 662.76% 566.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 62,262 57,559 59,836 57,766 55,531 55,570 49,735 16.17%
  QoQ % 8.17% -3.81% 3.58% 4.02% -0.07% 11.73% -
  Horiz. % 125.19% 115.73% 120.31% 116.15% 111.65% 111.73% 100.00%
Net Worth 20,908 19,687 21,875 19,983 22,375 24,802 32,831 -26.00%
  QoQ % 6.20% -10.00% 9.47% -10.69% -9.79% -24.46% -
  Horiz. % 63.68% 59.96% 66.63% 60.87% 68.15% 75.54% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,908 19,687 21,875 19,983 22,375 24,802 32,831 -26.00%
  QoQ % 6.20% -10.00% 9.47% -10.69% -9.79% -24.46% -
  Horiz. % 63.68% 59.96% 66.63% 60.87% 68.15% 75.54% 100.00%
NOSH 80,416 78,750 87,500 79,932 79,912 80,008 80,077 0.28%
  QoQ % 2.12% -10.00% 9.47% 0.03% -0.12% -0.09% -
  Horiz. % 100.42% 98.34% 109.27% 99.82% 99.79% 99.91% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.00 % -7.90 % -28.31 % -36.04 % -30.27 % -24.76 % -4.07 % -18.42%
  QoQ % 62.03% 72.09% 21.45% -19.06% -22.25% -508.35% -
  Horiz. % 73.71% 194.10% 695.58% 885.50% 743.73% 608.35% 100.00%
ROE -8.68 % -21.41 % -60.35 % -76.58 % -57.67 % -44.47 % -5.93 % 28.95%
  QoQ % 59.46% 64.52% 21.19% -32.79% -29.68% -649.92% -
  Horiz. % 146.37% 361.05% 1,017.71% 1,291.40% 972.51% 749.92% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.17 67.74 53.30 53.12 53.34 55.67 59.68 16.65%
  QoQ % 10.97% 27.09% 0.34% -0.41% -4.19% -6.72% -
  Horiz. % 125.96% 113.51% 89.31% 89.01% 89.38% 93.28% 100.00%
EPS -2.26 -5.35 -15.09 -19.14 -16.15 -13.79 -2.43 -4.72%
  QoQ % 57.76% 64.55% 21.16% -18.51% -17.11% -467.49% -
  Horiz. % 93.00% 220.16% 620.99% 787.65% 664.61% 567.49% 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 0.2600 0.2500 0.2500 0.2500 0.2800 0.3100 0.4100 -26.21%
  QoQ % 4.00% 0.00% 0.00% -10.71% -9.68% -24.39% -
  Horiz. % 63.41% 60.98% 60.98% 60.98% 68.29% 75.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.85 22.82 19.95 18.16 18.23 19.05 20.44 16.96%
  QoQ % 13.28% 14.39% 9.86% -0.38% -4.30% -6.80% -
  Horiz. % 126.47% 111.64% 97.60% 88.85% 89.19% 93.20% 100.00%
EPS -0.78 -1.80 -5.65 -6.55 -5.52 -4.72 -0.83 -4.06%
  QoQ % 56.67% 68.14% 13.74% -18.66% -16.95% -468.67% -
  Horiz. % 93.98% 216.87% 680.72% 789.16% 665.06% 568.67% 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 0.0894 0.0842 0.0936 0.0855 0.0957 0.1061 0.1404 -26.01%
  QoQ % 6.18% -10.04% 9.47% -10.66% -9.80% -24.43% -
  Horiz. % 63.68% 59.97% 66.67% 60.90% 68.16% 75.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3050 0.2900 0.2900 0.3400 0.2900 0.3100 0.2900 -
P/RPS 0.41 0.43 0.54 0.64 0.54 0.56 0.49 -11.21%
  QoQ % -4.65% -20.37% -15.62% 18.52% -3.57% 14.29% -
  Horiz. % 83.67% 87.76% 110.20% 130.61% 110.20% 114.29% 100.00%
P/EPS -13.51 -5.42 -1.92 -1.78 -1.80 -2.25 -11.93 8.65%
  QoQ % -149.26% -182.29% -7.87% 1.11% 20.00% 81.14% -
  Horiz. % 113.24% 45.43% 16.09% 14.92% 15.09% 18.86% 100.00%
EY -7.40 -18.46 -52.03 -56.31 -55.68 -44.47 -8.38 -7.96%
  QoQ % 59.91% 64.52% 7.60% -1.13% -25.21% -430.67% -
  Horiz. % 88.31% 220.29% 620.88% 671.96% 664.44% 530.67% 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 1.17 1.16 1.16 1.36 1.04 1.00 0.71 39.56%
  QoQ % 0.86% 0.00% -14.71% 30.77% 4.00% 40.85% -
  Horiz. % 164.79% 163.38% 163.38% 191.55% 146.48% 140.85% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.3300 0.2900 0.2900 0.2900 0.2900 0.2800 0.3000 -
P/RPS 0.44 0.43 0.54 0.55 0.54 0.50 0.50 -8.18%
  QoQ % 2.33% -20.37% -1.82% 1.85% 8.00% 0.00% -
  Horiz. % 88.00% 86.00% 108.00% 110.00% 108.00% 100.00% 100.00%
P/EPS -14.62 -5.42 -1.92 -1.51 -1.80 -2.03 -12.34 11.98%
  QoQ % -169.74% -182.29% -27.15% 16.11% 11.33% 83.55% -
  Horiz. % 118.48% 43.92% 15.56% 12.24% 14.59% 16.45% 100.00%
EY -6.84 -18.46 -52.03 -66.02 -55.68 -49.24 -8.10 -10.67%
  QoQ % 62.95% 64.52% 21.19% -18.57% -13.08% -507.90% -
  Horiz. % 84.44% 227.90% 642.35% 815.06% 687.41% 607.90% 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 1.27 1.16 1.16 1.16 1.04 0.90 0.73 44.70%
  QoQ % 9.48% 0.00% 0.00% 11.54% 15.56% 23.29% -
  Horiz. % 173.97% 158.90% 158.90% 158.90% 142.47% 123.29% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers