[TPC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -66.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 49,410 48,916 48,191 49,812 51,176 50,596 11,635 162.47%
PBT 2,046 -1,484 799 1,512 4,438 5,160 2,034 0.39%
Tax -114 0 22 -106 -286 -320 -27 161.46%
NP 1,932 -1,484 821 1,405 4,152 4,840 2,007 -2.50%
-
NP to SH 1,932 -1,484 821 1,405 4,152 4,840 2,007 -2.50%
-
Tax Rate 5.57% - -2.75% 7.01% 6.44% 6.20% 1.33% -
Total Cost 47,478 50,400 47,370 48,406 47,024 45,756 9,628 189.99%
-
Net Worth 50,295 50,004 49,726 50,304 51,101 50,483 36,221 24.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,295 50,004 49,726 50,304 51,101 50,483 36,221 24.48%
NOSH 79,834 80,652 80,204 79,848 79,846 80,132 59,378 21.83%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.91% -3.03% 1.70% 2.82% 8.11% 9.57% 17.25% -
ROE 3.84% -2.97% 1.65% 2.79% 8.13% 9.59% 5.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 61.89 60.65 60.09 62.38 64.09 63.14 19.59 115.45%
EPS 2.42 -1.84 1.03 1.76 5.20 6.04 3.38 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.63 0.64 0.63 0.61 2.17%
Adjusted Per Share Value based on latest NOSH - 79,843
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.03 15.87 15.63 16.16 16.60 16.41 3.77 162.69%
EPS 0.63 -0.48 0.27 0.46 1.35 1.57 0.65 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1622 0.1613 0.1632 0.1658 0.1638 0.1175 24.46%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.47 0.56 0.46 0.53 0.72 0.93 -
P/RPS 0.71 0.77 0.93 0.74 0.83 1.14 4.75 -71.86%
P/EPS 18.18 -25.54 54.71 26.14 10.19 11.92 27.51 -24.14%
EY 5.50 -3.91 1.83 3.83 9.81 8.39 3.63 31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.90 0.73 0.83 1.14 1.52 -40.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 13/05/05 28/02/05 23/11/04 23/08/04 13/05/04 26/02/04 -
Price 0.47 0.46 0.52 0.55 0.43 0.58 0.85 -
P/RPS 0.76 0.76 0.87 0.88 0.67 0.92 4.34 -68.73%
P/EPS 19.42 -25.00 50.80 31.25 8.27 9.60 25.15 -15.84%
EY 5.15 -4.00 1.97 3.20 12.09 10.41 3.98 18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.84 0.87 0.67 0.92 1.39 -33.74%

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