[TPC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -35.61%
YoY- 20.48%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 58,688 57,497 55,853 53,548 54,772 44,976 42,646 23.69%
PBT -2,320 -3,568 -3,802 -4,768 -3,516 -7,922 -3,842 -28.53%
Tax 0 483 -32 0 0 726 13 -
NP -2,320 -3,085 -3,834 -4,768 -3,516 -7,196 -3,829 -28.37%
-
NP to SH -2,320 -3,085 -3,834 -4,768 -3,516 -7,196 -3,829 -28.37%
-
Tax Rate - - - - - - - -
Total Cost 61,008 60,582 59,687 58,316 58,288 52,172 46,475 19.86%
-
Net Worth 30,986 31,988 32,044 32,000 33,561 34,380 35,199 -8.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 30,986 31,988 32,044 32,000 33,561 34,380 35,199 -8.14%
NOSH 79,452 79,972 80,111 79,999 79,909 79,955 79,999 -0.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -3.95% -5.37% -6.87% -8.90% -6.42% -16.00% -8.98% -
ROE -7.49% -9.64% -11.97% -14.90% -10.48% -20.93% -10.88% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 73.87 71.90 69.72 66.94 68.54 56.25 53.31 24.26%
EPS -2.92 -3.86 -4.79 -5.96 -4.40 -9.00 -4.79 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.40 0.40 0.42 0.43 0.44 -7.72%
Adjusted Per Share Value based on latest NOSH - 80,053
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 19.04 18.65 18.12 17.37 17.77 14.59 13.83 23.73%
EPS -0.75 -1.00 -1.24 -1.55 -1.14 -2.33 -1.24 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1038 0.1039 0.1038 0.1089 0.1115 0.1142 -8.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.11 0.10 0.25 0.15 0.16 0.16 0.19 -
P/RPS 0.15 0.14 0.36 0.22 0.23 0.28 0.36 -44.18%
P/EPS -3.77 -2.59 -5.22 -2.52 -3.64 -1.78 -3.97 -3.38%
EY -26.55 -38.58 -19.15 -39.73 -27.50 -56.25 -25.19 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.63 0.38 0.38 0.37 0.43 -24.85%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 27/02/09 21/11/08 26/08/08 15/05/08 29/02/08 26/11/07 -
Price 0.14 0.33 0.17 0.11 0.13 0.17 0.17 -
P/RPS 0.19 0.46 0.24 0.16 0.19 0.30 0.32 -29.33%
P/EPS -4.79 -8.55 -3.55 -1.85 -2.95 -1.89 -3.55 22.08%
EY -20.86 -11.69 -28.16 -54.18 -33.85 -52.94 -28.16 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.83 0.43 0.28 0.31 0.40 0.39 -5.19%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment