[TPC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.77%
YoY- 55.03%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 39,174 40,692 49,189 49,392 49,410 48,916 48,191 -12.93%
PBT -7,872 -6,068 1,634 2,226 2,046 -1,484 799 -
Tax 20 20 -581 -48 -114 0 22 -6.17%
NP -7,852 -6,048 1,053 2,178 1,932 -1,484 821 -
-
NP to SH -7,852 -6,048 1,053 2,178 1,932 -1,484 821 -
-
Tax Rate - - 35.56% 2.16% 5.57% - -2.75% -
Total Cost 47,026 46,740 48,136 47,213 47,478 50,400 47,370 -0.48%
-
Net Worth 47,975 50,399 48,714 51,262 50,295 50,004 49,726 -2.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 47,975 50,399 48,714 51,262 50,295 50,004 49,726 -2.36%
NOSH 79,959 80,000 79,859 80,098 79,834 80,652 80,204 -0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -20.04% -14.86% 2.14% 4.41% 3.91% -3.03% 1.70% -
ROE -16.37% -12.00% 2.16% 4.25% 3.84% -2.97% 1.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.99 50.87 61.59 61.66 61.89 60.65 60.09 -12.76%
EPS -9.82 -7.56 1.32 2.72 2.42 -1.84 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.61 0.64 0.63 0.62 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 79,523
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.71 13.20 15.96 16.02 16.03 15.87 15.63 -12.91%
EPS -2.55 -1.96 0.34 0.71 0.63 -0.48 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1635 0.158 0.1663 0.1631 0.1622 0.1613 -2.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.41 0.42 0.43 0.44 0.47 0.56 -
P/RPS 0.78 0.81 0.68 0.70 0.71 0.77 0.93 -11.09%
P/EPS -3.87 -5.42 31.85 15.81 18.18 -25.54 54.71 -
EY -25.84 -18.44 3.14 6.33 5.50 -3.91 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.69 0.67 0.70 0.76 0.90 -21.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/08/06 21/02/06 23/11/05 19/08/05 13/05/05 28/02/05 -
Price 0.28 0.28 0.38 0.38 0.47 0.46 0.52 -
P/RPS 0.57 0.55 0.62 0.62 0.76 0.76 0.87 -24.62%
P/EPS -2.85 -3.70 28.82 13.97 19.42 -25.00 50.80 -
EY -35.07 -27.00 3.47 7.16 5.15 -4.00 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.62 0.59 0.75 0.74 0.84 -32.17%

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