Highlights

[TPC] YoY 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 -     52.94%    YoY -     110.55%
Quarter Report


View:


Show?  YoY % Horiz. %

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 21,231 15,110 10,939 11,738 12,870 15,609 12,992 8.52%
  YoY % 40.51% 38.13% -6.81% -8.80% -17.55% 20.14% -
  Horiz. % 163.42% 116.30% 84.20% 90.35% 99.06% 120.14% 100.00%
PBT -4,647 19 -2,066 -155 1 -716 -5,040 -1.34%
  YoY % -24,557.89% 100.92% -1,232.90% -15,600.00% 100.14% 85.79% -
  Horiz. % 92.20% -0.38% 40.99% 3.08% -0.02% 14.21% 100.00%
Tax 0 16 0 207 126 507 716 -
  YoY % 0.00% 0.00% 0.00% 64.29% -75.15% -29.19% -
  Horiz. % 0.00% 2.23% 0.00% 28.91% 17.60% 70.81% 100.00%
NP -4,647 35 -2,066 52 127 -209 -4,324 1.21%
  YoY % -13,377.14% 101.69% -4,073.08% -59.06% 160.77% 95.17% -
  Horiz. % 107.47% -0.81% 47.78% -1.20% -2.94% 4.83% 100.00%
NP to SH -4,647 35 -2,066 52 127 -209 -4,324 1.21%
  YoY % -13,377.14% 101.69% -4,073.08% -59.06% 160.77% 95.17% -
  Horiz. % 107.47% -0.81% 47.78% -1.20% -2.94% 4.83% 100.00%
Tax Rate - % -84.21 % - % - % -12,600.00 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.67% 0.00% 0.00% 100.00% - -
Total Cost 25,878 15,075 13,005 11,686 12,743 15,818 17,316 6.92%
  YoY % 71.66% 15.92% 11.29% -8.29% -19.44% -8.65% -
  Horiz. % 149.45% 87.06% 75.10% 67.49% 73.59% 91.35% 100.00%
Net Worth 15,996 21,875 32,831 28,971 32,239 20,000 34,368 -11.96%
  YoY % -26.87% -33.37% 13.32% -10.14% 61.20% -41.81% -
  Horiz. % 46.54% 63.65% 95.53% 84.30% 93.81% 58.19% 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 15,996 21,875 32,831 28,971 32,239 20,000 34,368 -11.96%
  YoY % -26.87% -33.37% 13.32% -10.14% 61.20% -41.81% -
  Horiz. % 46.54% 63.65% 95.53% 84.30% 93.81% 58.19% 100.00%
NOSH 79,982 87,500 80,077 74,285 82,666 50,000 79,926 0.01%
  YoY % -8.59% 9.27% 7.80% -10.14% 65.33% -37.44% -
  Horiz. % 100.07% 109.48% 100.19% 92.94% 103.43% 62.56% 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 -21.89 % 0.23 % -18.89 % 0.44 % 0.99 % -1.34 % -33.28 % -6.74%
  YoY % -9,617.39% 101.22% -4,393.18% -55.56% 173.88% 95.97% -
  Horiz. % 65.78% -0.69% 56.76% -1.32% -2.97% 4.03% 100.00%
ROE -29.05 % 0.16 % -6.29 % 0.18 % 0.39 % -1.05 % -12.58 % 14.95%
  YoY % -18,256.25% 102.54% -3,594.44% -53.85% 137.14% 91.65% -
  Horiz. % 230.92% -1.27% 50.00% -1.43% -3.10% 8.35% 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 26.54 17.27 13.66 15.80 15.57 31.22 16.26 8.50%
  YoY % 53.68% 26.43% -13.54% 1.48% -50.13% 92.00% -
  Horiz. % 163.22% 106.21% 84.01% 97.17% 95.76% 192.00% 100.00%
EPS -5.81 0.04 -2.58 0.07 0.16 -0.26 -5.41 1.19%
  YoY % -14,625.00% 101.55% -3,785.71% -56.25% 161.54% 95.19% -
  Horiz. % 107.39% -0.74% 47.69% -1.29% -2.96% 4.81% 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 0.2000 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 - 233,795
31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.08 6.46 4.68 5.02 5.50 6.68 5.56 8.51%
  YoY % 40.56% 38.03% -6.77% -8.73% -17.66% 20.14% -
  Horiz. % 163.31% 116.19% 84.17% 90.29% 98.92% 120.14% 100.00%
EPS -1.99 0.01 -0.88 0.02 0.05 -0.09 -1.85 1.22%
  YoY % -20,000.00% 101.14% -4,500.00% -60.00% 155.56% 95.14% -
  Horiz. % 107.57% -0.54% 47.57% -1.08% -2.70% 4.86% 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 0.0684 0.0936 0.1404 0.1239 0.1379 0.0855 0.1470 -11.96%
  YoY % -26.92% -33.33% 13.32% -10.15% 61.29% -41.84% -
  Horiz. % 46.53% 63.67% 95.51% 84.29% 93.81% 58.16% 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 1.34 1.68 2.12 1.58 1.61 0.32 0.98 5.35%
  YoY % -20.24% -20.75% 34.18% -1.86% 403.12% -67.35% -
  Horiz. % 136.73% 171.43% 216.33% 161.22% 164.29% 32.65% 100.00%
P/EPS -6.11 725.00 -11.24 357.14 162.73 -23.92 -2.96 12.83%
  YoY % -100.84% 6,550.18% -103.15% 119.47% 780.31% -708.11% -
  Horiz. % 206.42% -24,493.24% 379.73% -12,065.54% -5,497.63% 808.11% 100.00%
EY -16.37 0.14 -8.90 0.28 0.61 -4.18 -33.81 -11.38%
  YoY % -11,792.86% 101.57% -3,278.57% -54.10% 114.59% 87.64% -
  Horiz. % 48.42% -0.41% 26.32% -0.83% -1.80% 12.36% 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 1.60 1.68 2.20 1.39 1.99 1.06 1.05 7.27%
  YoY % -4.76% -23.64% 58.27% -30.15% 87.74% 0.95% -
  Horiz. % 152.38% 160.00% 209.52% 132.38% 189.52% 100.95% 100.00%
P/EPS -7.31 725.00 -11.63 314.29 201.78 -78.95 -3.14 15.11%
  YoY % -101.01% 6,333.88% -103.70% 55.76% 355.58% -2,414.33% -
  Horiz. % 232.80% -23,089.17% 370.38% -10,009.24% -6,426.11% 2,514.33% 100.00%
EY -13.67 0.14 -8.60 0.32 0.50 -1.27 -31.82 -13.12%
  YoY % -9,864.29% 101.63% -2,787.50% -36.00% 139.37% 96.01% -
  Horiz. % 42.96% -0.44% 27.03% -1.01% -1.57% 3.99% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers