Highlights

[TPC] YoY Cumulative Quarter Result on 2010-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -34.03%    YoY -     162.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 73,231 46,634 22,757 48,515 53,537 57,497 44,976 8.46%
  YoY % 57.03% 104.92% -53.09% -9.38% -6.89% 27.84% -
  Horiz. % 162.82% 103.69% 50.60% 107.87% 119.03% 127.84% 100.00%
PBT -4,073 -13,215 -2,033 471 -877 -3,568 -7,922 -10.49%
  YoY % 69.18% -550.02% -531.63% 153.71% 75.42% 54.96% -
  Horiz. % 51.41% 166.81% 25.66% -5.95% 11.07% 45.04% 100.00%
Tax 0 13 0 0 126 483 726 -
  YoY % 0.00% 0.00% 0.00% 0.00% -73.91% -33.47% -
  Horiz. % 0.00% 1.79% 0.00% 0.00% 17.36% 66.53% 100.00%
NP -4,073 -13,202 -2,033 471 -751 -3,085 -7,196 -9.04%
  YoY % 69.15% -549.39% -531.63% 162.72% 75.66% 57.13% -
  Horiz. % 56.60% 183.46% 28.25% -6.55% 10.44% 42.87% 100.00%
NP to SH -4,073 -13,202 -2,033 471 -751 -3,085 -7,196 -9.04%
  YoY % 69.15% -549.39% -531.63% 162.72% 75.66% 57.13% -
  Horiz. % 56.60% 183.46% 28.25% -6.55% 10.44% 42.87% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 77,304 59,836 24,790 48,044 54,288 60,582 52,172 6.77%
  YoY % 29.19% 141.37% -48.40% -11.50% -10.39% 16.12% -
  Horiz. % 148.17% 114.69% 47.52% 92.09% 104.06% 116.12% 100.00%
Net Worth 16,003 20,025 32,816 31,133 31,282 31,988 34,380 -11.96%
  YoY % -20.08% -38.98% 5.40% -0.48% -2.21% -6.96% -
  Horiz. % 46.55% 58.25% 95.45% 90.56% 90.99% 93.04% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,003 20,025 32,816 31,133 31,282 31,988 34,380 -11.96%
  YoY % -20.08% -38.98% 5.40% -0.48% -2.21% -6.96% -
  Horiz. % 46.55% 58.25% 95.45% 90.56% 90.99% 93.04% 100.00%
NOSH 80,019 80,103 80,039 79,830 80,212 79,972 79,955 0.01%
  YoY % -0.10% 0.08% 0.26% -0.48% 0.30% 0.02% -
  Horiz. % 100.08% 100.18% 100.10% 99.84% 100.32% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.56 % -28.31 % -8.93 % 0.97 % -1.40 % -5.37 % -16.00 % -16.14%
  YoY % 80.36% -217.02% -1,020.62% 169.29% 73.93% 66.44% -
  Horiz. % 34.75% 176.94% 55.81% -6.06% 8.75% 33.56% 100.00%
ROE -25.45 % -65.93 % -6.20 % 1.51 % -2.40 % -9.64 % -20.93 % 3.31%
  YoY % 61.40% -963.39% -510.60% 162.92% 75.10% 53.94% -
  Horiz. % 121.60% 315.00% 29.62% -7.21% 11.47% 46.06% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 91.52 58.22 28.43 60.77 66.74 71.90 56.25 8.44%
  YoY % 57.20% 104.78% -53.22% -8.95% -7.18% 27.82% -
  Horiz. % 162.70% 103.50% 50.54% 108.04% 118.65% 127.82% 100.00%
EPS -5.09 -16.50 -2.54 0.59 -0.94 -3.86 -9.00 -9.05%
  YoY % 69.15% -549.61% -530.51% 162.77% 75.65% 57.11% -
  Horiz. % 56.56% 183.33% 28.22% -6.56% 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 - 236,555
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.96 19.71 9.62 20.51 22.63 24.31 19.01 8.46%
  YoY % 57.08% 104.89% -53.10% -9.37% -6.91% 27.88% -
  Horiz. % 162.86% 103.68% 50.60% 107.89% 119.04% 127.88% 100.00%
EPS -1.72 -5.58 -0.86 0.20 -0.32 -1.30 -3.04 -9.05%
  YoY % 69.18% -548.84% -530.00% 162.50% 75.38% 57.24% -
  Horiz. % 56.58% 183.55% 28.29% -6.58% 10.53% 42.76% 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 0.0677 0.0847 0.1387 0.1316 0.1322 0.1352 0.1453 -11.94%
  YoY % -20.07% -38.93% 5.40% -0.45% -2.22% -6.95% -
  Horiz. % 46.59% 58.29% 95.46% 90.57% 90.98% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3550 0.2900 0.2900 0.2400 0.2500 0.1000 0.1600 -
P/RPS 0.39 0.50 1.02 0.39 0.37 0.14 0.28 5.67%
  YoY % -22.00% -50.98% 161.54% 5.41% 164.29% -50.00% -
  Horiz. % 139.29% 178.57% 364.29% 139.29% 132.14% 50.00% 100.00%
P/EPS -6.97 -1.76 -11.42 40.68 -26.70 -2.59 -1.78 25.52%
  YoY % -296.02% 84.59% -128.07% 252.36% -930.89% -45.51% -
  Horiz. % 391.57% 98.88% 641.57% -2,285.39% 1,500.00% 145.51% 100.00%
EY -14.34 -56.83 -8.76 2.46 -3.75 -38.58 -56.25 -20.35%
  YoY % 74.77% -548.74% -456.10% 165.60% 90.28% 31.41% -
  Horiz. % 25.49% 101.03% 15.57% -4.37% 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 0.62 0.64 0.25 0.37 29.90%
  YoY % 53.45% 63.38% 14.52% -3.12% 156.00% -32.43% -
  Horiz. % 481.08% 313.51% 191.89% 167.57% 172.97% 67.57% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 28/02/11 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 0.36 0.46 0.46 0.30 7.38%
  YoY % -8.00% -52.83% 194.44% -21.74% 0.00% 53.33% -
  Horiz. % 153.33% 166.67% 353.33% 120.00% 153.33% 153.33% 100.00%
P/EPS -8.35 -1.76 -11.81 37.29 -33.11 -8.55 -1.89 28.07%
  YoY % -374.43% 85.10% -131.67% 212.62% -287.25% -352.38% -
  Horiz. % 441.80% 93.12% 624.87% -1,973.02% 1,751.85% 452.38% 100.00%
EY -11.98 -56.83 -8.47 2.68 -3.02 -11.69 -52.94 -21.92%
  YoY % 78.92% -570.96% -416.04% 188.74% 74.17% 77.92% -
  Horiz. % 22.63% 107.35% 16.00% -5.06% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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