Highlights

[TPC] YoY 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 -     68.35%    YoY -     846.46%
Quarter Report


View:


Show?  YoY % Horiz. %

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 21,231 15,110 10,939 12,844 12,870 15,609 12,992 8.52%
  YoY % 40.51% 38.13% -14.83% -0.20% -17.55% 20.14% -
  Horiz. % 163.42% 116.30% 84.20% 98.86% 99.06% 120.14% 100.00%
PBT -4,647 19 -2,066 1,202 1 -716 -5,040 -1.34%
  YoY % -24,557.89% 100.92% -271.88% 120,100.00% 100.14% 85.79% -
  Horiz. % 92.20% -0.38% 40.99% -23.85% -0.02% 14.21% 100.00%
Tax 0 16 0 0 126 507 716 -
  YoY % 0.00% 0.00% 0.00% 0.00% -75.15% -29.19% -
  Horiz. % 0.00% 2.23% 0.00% 0.00% 17.60% 70.81% 100.00%
NP -4,647 35 -2,066 1,202 127 -209 -4,324 1.21%
  YoY % -13,377.14% 101.69% -271.88% 846.46% 160.77% 95.17% -
  Horiz. % 107.47% -0.81% 47.78% -27.80% -2.94% 4.83% 100.00%
NP to SH -4,647 35 -2,066 1,202 127 -209 -4,324 1.21%
  YoY % -13,377.14% 101.69% -271.88% 846.46% 160.77% 95.17% -
  Horiz. % 107.47% -0.81% 47.78% -27.80% -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 11,642 12,743 15,818 17,316 6.92%
  YoY % 71.66% 15.92% 11.71% -8.64% -19.44% -8.65% -
  Horiz. % 149.45% 87.06% 75.10% 67.23% 73.59% 91.35% 100.00%
Net Worth 15,996 21,875 32,831 31,251 32,239 20,000 34,368 -11.96%
  YoY % -26.87% -33.37% 5.05% -3.06% 61.20% -41.81% -
  Horiz. % 46.54% 63.65% 95.53% 90.93% 93.81% 58.19% 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 15,996 21,875 32,831 31,251 32,239 20,000 34,368 -11.96%
  YoY % -26.87% -33.37% 5.05% -3.06% 61.20% -41.81% -
  Horiz. % 46.54% 63.65% 95.53% 90.93% 93.81% 58.19% 100.00%
NOSH 79,982 87,500 80,077 80,133 82,666 50,000 79,926 0.01%
  YoY % -8.59% 9.27% -0.07% -3.06% 65.33% -37.44% -
  Horiz. % 100.07% 109.48% 100.19% 100.26% 103.43% 62.56% 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 -21.89 % 0.23 % -18.89 % 9.36 % 0.99 % -1.34 % -33.28 % -6.74%
  YoY % -9,617.39% 101.22% -301.82% 845.45% 173.88% 95.97% -
  Horiz. % 65.78% -0.69% 56.76% -28.12% -2.97% 4.03% 100.00%
ROE -29.05 % 0.16 % -6.29 % 3.85 % 0.39 % -1.05 % -12.58 % 14.95%
  YoY % -18,256.25% 102.54% -263.38% 887.18% 137.14% 91.65% -
  Horiz. % 230.92% -1.27% 50.00% -30.60% -3.10% 8.35% 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 26.54 17.27 13.66 16.03 15.57 31.22 16.26 8.50%
  YoY % 53.68% 26.43% -14.78% 2.95% -50.13% 92.00% -
  Horiz. % 163.22% 106.21% 84.01% 98.59% 95.76% 192.00% 100.00%
EPS -5.81 0.04 -2.58 1.50 0.16 -0.26 -5.41 1.19%
  YoY % -14,625.00% 101.55% -272.00% 837.50% 161.54% 95.19% -
  Horiz. % 107.39% -0.74% 47.69% -27.73% -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 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.08 6.46 4.68 5.49 5.50 6.68 5.56 8.51%
  YoY % 40.56% 38.03% -14.75% -0.18% -17.66% 20.14% -
  Horiz. % 163.31% 116.19% 84.17% 98.74% 98.92% 120.14% 100.00%
EPS -1.99 0.01 -0.88 0.51 0.05 -0.09 -1.85 1.22%
  YoY % -20,000.00% 101.14% -272.55% 920.00% 155.56% 95.14% -
  Horiz. % 107.57% -0.54% 47.57% -27.57% -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 0.1337 0.1379 0.0855 0.1470 -11.96%
  YoY % -26.92% -33.33% 5.01% -3.05% 61.29% -41.84% -
  Horiz. % 46.53% 63.67% 95.51% 90.95% 93.81% 58.16% 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 1.34 1.68 2.12 1.50 1.61 0.32 0.98 5.35%
  YoY % -20.24% -20.75% 41.33% -6.83% 403.12% -67.35% -
  Horiz. % 136.73% 171.43% 216.33% 153.06% 164.29% 32.65% 100.00%
P/EPS -6.11 725.00 -11.24 16.00 162.73 -23.92 -2.96 12.83%
  YoY % -100.84% 6,550.18% -170.25% -90.17% 780.31% -708.11% -
  Horiz. % 206.42% -24,493.24% 379.73% -540.54% -5,497.63% 808.11% 100.00%
EY -16.37 0.14 -8.90 6.25 0.61 -4.18 -33.81 -11.38%
  YoY % -11,792.86% 101.57% -242.40% 924.59% 114.59% 87.64% -
  Horiz. % 48.42% -0.41% 26.32% -18.49% -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 0.62 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 1.60 1.68 2.20 1.37 1.99 1.06 1.05 7.27%
  YoY % -4.76% -23.64% 60.58% -31.16% 87.74% 0.95% -
  Horiz. % 152.38% 160.00% 209.52% 130.48% 189.52% 100.95% 100.00%
P/EPS -7.31 725.00 -11.63 14.67 201.78 -78.95 -3.14 15.11%
  YoY % -101.01% 6,333.88% -179.28% -92.73% 355.58% -2,414.33% -
  Horiz. % 232.80% -23,089.17% 370.38% -467.20% -6,426.11% 2,514.33% 100.00%
EY -13.67 0.14 -8.60 6.82 0.50 -1.27 -31.82 -13.12%
  YoY % -9,864.29% 101.63% -226.10% 1,264.00% 139.37% 96.01% -
  Horiz. % 42.96% -0.44% 27.03% -21.43% -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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers