Highlights

[TPC] YoY Cumulative Quarter Result on 2011-06-30 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     5.13%    YoY -     241.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 73,231 46,634 22,757 51,175 53,537 57,497 44,976 8.46%
  YoY % 57.03% 104.92% -55.53% -4.41% -6.89% 27.84% -
  Horiz. % 162.82% 103.69% 50.60% 113.78% 119.03% 127.84% 100.00%
PBT -4,073 -13,215 -2,033 1,843 -877 -3,568 -7,922 -10.49%
  YoY % 69.18% -550.02% -210.31% 310.15% 75.42% 54.96% -
  Horiz. % 51.41% 166.81% 25.66% -23.26% 11.07% 45.04% 100.00%
Tax 0 13 0 207 126 483 726 -
  YoY % 0.00% 0.00% 0.00% 64.29% -73.91% -33.47% -
  Horiz. % 0.00% 1.79% 0.00% 28.51% 17.36% 66.53% 100.00%
NP -4,073 -13,202 -2,033 2,050 -751 -3,085 -7,196 -9.04%
  YoY % 69.15% -549.39% -199.17% 372.97% 75.66% 57.13% -
  Horiz. % 56.60% 183.46% 28.25% -28.49% 10.44% 42.87% 100.00%
NP to SH -4,073 -13,202 -2,033 2,050 -751 -3,085 -7,196 -9.04%
  YoY % 69.15% -549.39% -199.17% 372.97% 75.66% 57.13% -
  Horiz. % 56.60% 183.46% 28.25% -28.49% 10.44% 42.87% 100.00%
Tax Rate - % - % - % -11.23 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 77,304 59,836 24,790 49,125 54,288 60,582 52,172 6.77%
  YoY % 29.19% 141.37% -49.54% -9.51% -10.39% 16.12% -
  Horiz. % 148.17% 114.69% 47.52% 94.16% 104.06% 116.12% 100.00%
Net Worth 16,003 20,025 32,816 28,971 31,282 31,988 34,380 -11.96%
  YoY % -20.08% -38.98% 13.27% -7.39% -2.21% -6.96% -
  Horiz. % 46.55% 58.25% 95.45% 84.27% 90.99% 93.04% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,003 20,025 32,816 28,971 31,282 31,988 34,380 -11.96%
  YoY % -20.08% -38.98% 13.27% -7.39% -2.21% -6.96% -
  Horiz. % 46.55% 58.25% 95.45% 84.27% 90.99% 93.04% 100.00%
NOSH 80,019 80,103 80,039 74,285 80,212 79,972 79,955 0.01%
  YoY % -0.10% 0.08% 7.75% -7.39% 0.30% 0.02% -
  Horiz. % 100.08% 100.18% 100.10% 92.91% 100.32% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.56 % -28.31 % -8.93 % 4.01 % -1.40 % -5.37 % -16.00 % -16.14%
  YoY % 80.36% -217.02% -322.69% 386.43% 73.93% 66.44% -
  Horiz. % 34.75% 176.94% 55.81% -25.06% 8.75% 33.56% 100.00%
ROE -25.45 % -65.93 % -6.20 % 7.08 % -2.40 % -9.64 % -20.93 % 3.31%
  YoY % 61.40% -963.39% -187.57% 395.00% 75.10% 53.94% -
  Horiz. % 121.60% 315.00% 29.62% -33.83% 11.47% 46.06% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 91.52 58.22 28.43 68.89 66.74 71.90 56.25 8.44%
  YoY % 57.20% 104.78% -58.73% 3.22% -7.18% 27.82% -
  Horiz. % 162.70% 103.50% 50.54% 122.47% 118.65% 127.82% 100.00%
EPS -5.09 -16.50 -2.54 2.56 -0.94 -3.86 -9.00 -9.05%
  YoY % 69.15% -549.61% -199.22% 372.34% 75.65% 57.11% -
  Horiz. % 56.56% 183.33% 28.22% -28.44% 10.44% 42.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2000 0.2500 0.4100 0.3900 0.3900 0.4000 0.4300 -11.97%
  YoY % -20.00% -39.02% 5.13% 0.00% -2.50% -6.98% -
  Horiz. % 46.51% 58.14% 95.35% 90.70% 90.70% 93.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,119
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.15 19.83 9.68 21.77 22.77 24.45 19.13 8.46%
  YoY % 57.09% 104.86% -55.54% -4.39% -6.87% 27.81% -
  Horiz. % 162.83% 103.66% 50.60% 113.80% 119.03% 127.81% 100.00%
EPS -1.73 -5.62 -0.86 0.87 -0.32 -1.31 -3.06 -9.06%
  YoY % 69.22% -553.49% -198.85% 371.88% 75.57% 57.19% -
  Horiz. % 56.54% 183.66% 28.10% -28.43% 10.46% 42.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0681 0.0852 0.1396 0.1232 0.1331 0.1361 0.1462 -11.95%
  YoY % -20.07% -38.97% 13.31% -7.44% -2.20% -6.91% -
  Horiz. % 46.58% 58.28% 95.49% 84.27% 91.04% 93.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/11 31/12/09 31/12/08 31/12/07 -
Price 0.3550 0.2900 0.2900 0.2500 0.2500 0.1000 0.1600 -
P/RPS 0.39 0.50 1.02 0.36 0.37 0.14 0.28 5.67%
  YoY % -22.00% -50.98% 183.33% -2.70% 164.29% -50.00% -
  Horiz. % 139.29% 178.57% 364.29% 128.57% 132.14% 50.00% 100.00%
P/EPS -6.97 -1.76 -11.42 9.06 -26.70 -2.59 -1.78 25.52%
  YoY % -296.02% 84.59% -226.05% 133.93% -930.89% -45.51% -
  Horiz. % 391.57% 98.88% 641.57% -508.99% 1,500.00% 145.51% 100.00%
EY -14.34 -56.83 -8.76 11.04 -3.75 -38.58 -56.25 -20.35%
  YoY % 74.77% -548.74% -179.35% 394.40% 90.28% 31.41% -
  Horiz. % 25.49% 101.03% 15.57% -19.63% 6.67% 68.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 1.16 0.71 0.64 0.64 0.25 0.37 29.90%
  YoY % 53.45% 63.38% 10.94% 0.00% 156.00% -32.43% -
  Horiz. % 481.08% 313.51% 191.89% 172.97% 172.97% 67.57% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 26/08/11 25/02/10 27/02/09 29/02/08 -
Price 0.4250 0.2900 0.3000 0.2200 0.3100 0.3300 0.1700 -
P/RPS 0.46 0.50 1.06 0.32 0.46 0.46 0.30 7.38%
  YoY % -8.00% -52.83% 231.25% -30.43% 0.00% 53.33% -
  Horiz. % 153.33% 166.67% 353.33% 106.67% 153.33% 153.33% 100.00%
P/EPS -8.35 -1.76 -11.81 7.97 -33.11 -8.55 -1.89 28.07%
  YoY % -374.43% 85.10% -248.18% 124.07% -287.25% -352.38% -
  Horiz. % 441.80% 93.12% 624.87% -421.69% 1,751.85% 452.38% 100.00%
EY -11.98 -56.83 -8.47 12.54 -3.02 -11.69 -52.94 -21.92%
  YoY % 78.92% -570.96% -167.54% 515.23% 74.17% 77.92% -
  Horiz. % 22.63% 107.35% 16.00% -23.69% 5.70% 22.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.13 1.16 0.73 0.56 0.79 0.83 0.40 32.11%
  YoY % 83.62% 58.90% 30.36% -29.11% -4.82% 107.50% -
  Horiz. % 532.50% 290.00% 182.50% 140.00% 197.50% 207.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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