Highlights

[TPC] YoY Cumulative Quarter Result on 2007-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -150.56%    YoY -     39.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 48,515 53,537 57,497 44,976 39,107 49,189 48,191 0.11%
  YoY % -9.38% -6.89% 27.84% 15.01% -20.50% 2.07% -
  Horiz. % 100.67% 111.09% 119.31% 93.33% 81.15% 102.07% 100.00%
PBT 471 -877 -3,568 -7,922 -13,890 1,634 799 -8.43%
  YoY % 153.71% 75.42% 54.96% 42.97% -950.06% 104.51% -
  Horiz. % 58.95% -109.76% -446.56% -991.49% -1,738.42% 204.51% 100.00%
Tax 0 126 483 726 2,042 -581 22 -
  YoY % 0.00% -73.91% -33.47% -64.45% 451.46% -2,740.91% -
  Horiz. % 0.00% 572.73% 2,195.45% 3,300.00% 9,281.82% -2,640.91% 100.00%
NP 471 -751 -3,085 -7,196 -11,848 1,053 821 -8.84%
  YoY % 162.72% 75.66% 57.13% 39.26% -1,225.17% 28.26% -
  Horiz. % 57.37% -91.47% -375.76% -876.49% -1,443.12% 128.26% 100.00%
NP to SH 471 -751 -3,085 -7,196 -11,848 1,053 821 -8.84%
  YoY % 162.72% 75.66% 57.13% 39.26% -1,225.17% 28.26% -
  Horiz. % 57.37% -91.47% -375.76% -876.49% -1,443.12% 128.26% 100.00%
Tax Rate - % - % - % - % - % 35.56 % -2.75 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,393.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -1,293.09% 100.00%
Total Cost 48,044 54,288 60,582 52,172 50,955 48,136 47,370 0.24%
  YoY % -11.50% -10.39% 16.12% 2.39% 5.86% 1.62% -
  Horiz. % 101.42% 114.60% 127.89% 110.14% 107.57% 101.62% 100.00%
Net Worth 31,133 31,282 31,988 34,380 38,399 48,714 49,726 -7.50%
  YoY % -0.48% -2.21% -6.96% -10.47% -21.17% -2.04% -
  Horiz. % 62.61% 62.91% 64.33% 69.14% 77.22% 97.96% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 31,133 31,282 31,988 34,380 38,399 48,714 49,726 -7.50%
  YoY % -0.48% -2.21% -6.96% -10.47% -21.17% -2.04% -
  Horiz. % 62.61% 62.91% 64.33% 69.14% 77.22% 97.96% 100.00%
NOSH 79,830 80,212 79,972 79,955 79,999 79,859 80,204 -0.08%
  YoY % -0.48% 0.30% 0.02% -0.06% 0.18% -0.43% -
  Horiz. % 99.53% 100.01% 99.71% 99.69% 99.75% 99.57% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.97 % -1.40 % -5.37 % -16.00 % -30.30 % 2.14 % 1.70 % -8.92%
  YoY % 169.29% 73.93% 66.44% 47.19% -1,515.89% 25.88% -
  Horiz. % 57.06% -82.35% -315.88% -941.18% -1,782.35% 125.88% 100.00%
ROE 1.51 % -2.40 % -9.64 % -20.93 % -30.85 % 2.16 % 1.65 % -1.47%
  YoY % 162.92% 75.10% 53.94% 32.16% -1,528.24% 30.91% -
  Horiz. % 91.52% -145.45% -584.24% -1,268.48% -1,869.70% 130.91% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 60.77 66.74 71.90 56.25 48.88 61.59 60.09 0.19%
  YoY % -8.95% -7.18% 27.82% 15.08% -20.64% 2.50% -
  Horiz. % 101.13% 111.07% 119.65% 93.61% 81.34% 102.50% 100.00%
EPS 0.59 -0.94 -3.86 -9.00 -14.81 1.32 1.03 -8.86%
  YoY % 162.77% 75.65% 57.11% 39.23% -1,221.97% 28.16% -
  Horiz. % 57.28% -91.26% -374.76% -873.79% -1,437.86% 128.16% 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 0.3900 0.3900 0.4000 0.4300 0.4800 0.6100 0.6200 -7.43%
  YoY % 0.00% -2.50% -6.98% -10.42% -21.31% -1.61% -
  Horiz. % 62.90% 62.90% 64.52% 69.35% 77.42% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,119
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.63 22.77 24.45 19.13 16.63 20.92 20.50 0.11%
  YoY % -9.40% -6.87% 27.81% 15.03% -20.51% 2.05% -
  Horiz. % 100.63% 111.07% 119.27% 93.32% 81.12% 102.05% 100.00%
EPS 0.20 -0.32 -1.31 -3.06 -5.04 0.45 0.35 -8.90%
  YoY % 162.50% 75.57% 57.19% 39.29% -1,220.00% 28.57% -
  Horiz. % 57.14% -91.43% -374.29% -874.29% -1,440.00% 128.57% 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 0.1324 0.1331 0.1361 0.1462 0.1633 0.2072 0.2115 -7.51%
  YoY % -0.53% -2.20% -6.91% -10.47% -21.19% -2.03% -
  Horiz. % 62.60% 62.93% 64.35% 69.13% 77.21% 97.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2400 0.2500 0.1000 0.1600 0.2400 0.4200 0.5600 -
P/RPS 0.39 0.37 0.14 0.28 0.49 0.68 0.93 -13.48%
  YoY % 5.41% 164.29% -50.00% -42.86% -27.94% -26.88% -
  Horiz. % 41.94% 39.78% 15.05% 30.11% 52.69% 73.12% 100.00%
P/EPS 40.68 -26.70 -2.59 -1.78 -1.62 31.85 54.71 -4.82%
  YoY % 252.36% -930.89% -45.51% -9.88% -105.09% -41.78% -
  Horiz. % 74.36% -48.80% -4.73% -3.25% -2.96% 58.22% 100.00%
EY 2.46 -3.75 -38.58 -56.25 -61.71 3.14 1.83 5.05%
  YoY % 165.60% 90.28% 31.41% 8.85% -2,065.29% 71.58% -
  Horiz. % 134.43% -204.92% -2,108.20% -3,073.77% -3,372.13% 171.58% 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 0.62 0.64 0.25 0.37 0.50 0.69 0.90 -6.02%
  YoY % -3.12% 156.00% -32.43% -26.00% -27.54% -23.33% -
  Horiz. % 68.89% 71.11% 27.78% 41.11% 55.56% 76.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 21/02/06 28/02/05 -
Price 0.2200 0.3100 0.3300 0.1700 0.2500 0.3800 0.5200 -
P/RPS 0.36 0.46 0.46 0.30 0.51 0.62 0.87 -13.67%
  YoY % -21.74% 0.00% 53.33% -41.18% -17.74% -28.74% -
  Horiz. % 41.38% 52.87% 52.87% 34.48% 58.62% 71.26% 100.00%
P/EPS 37.29 -33.11 -8.55 -1.89 -1.69 28.82 50.80 -5.02%
  YoY % 212.62% -287.25% -352.38% -11.83% -105.86% -43.27% -
  Horiz. % 73.41% -65.18% -16.83% -3.72% -3.33% 56.73% 100.00%
EY 2.68 -3.02 -11.69 -52.94 -59.24 3.47 1.97 5.26%
  YoY % 188.74% 74.17% 77.92% 10.63% -1,807.20% 76.14% -
  Horiz. % 136.04% -153.30% -593.40% -2,687.31% -3,007.11% 176.14% 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 0.56 0.79 0.83 0.40 0.52 0.62 0.84 -6.53%
  YoY % -29.11% -4.82% 107.50% -23.08% -16.13% -26.19% -
  Horiz. % 66.67% 94.05% 98.81% 47.62% 61.90% 73.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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