[TPC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.75%
YoY- 69.47%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,742 46,932 53,537 54,222 54,916 58,688 57,497 -15.43%
PBT -2,890 -3,808 -877 -1,170 -592 -2,320 -3,568 -13.14%
Tax 0 0 126 0 0 0 483 -
NP -2,890 -3,808 -751 -1,170 -592 -2,320 -3,085 -4.27%
-
NP to SH -2,890 -3,808 -751 -1,170 -592 -2,320 -3,085 -4.27%
-
Tax Rate - - - - - - - -
Total Cost 47,632 50,740 54,288 55,393 55,508 61,008 60,582 -14.85%
-
Net Worth 29,538 29,599 31,282 31,129 31,199 30,986 31,988 -5.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,538 29,599 31,282 31,129 31,199 30,986 31,988 -5.18%
NOSH 79,834 79,999 80,212 79,818 79,999 79,452 79,972 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -6.46% -8.11% -1.40% -2.16% -1.08% -3.95% -5.37% -
ROE -9.78% -12.86% -2.40% -3.76% -1.90% -7.49% -9.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.04 58.67 66.74 67.93 68.65 73.87 71.90 -15.34%
EPS -3.62 -4.76 -0.94 -1.47 -0.74 -2.92 -3.86 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.39 0.39 0.39 0.39 0.40 -5.07%
Adjusted Per Share Value based on latest NOSH - 79,589
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.51 15.22 17.37 17.59 17.81 19.04 18.65 -15.44%
EPS -0.94 -1.24 -0.24 -0.38 -0.19 -0.75 -1.00 -4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.096 0.1015 0.101 0.1012 0.1005 0.1038 -5.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.28 0.25 0.17 0.13 0.11 0.10 -
P/RPS 0.45 0.48 0.37 0.25 0.19 0.15 0.14 118.26%
P/EPS -6.91 -5.88 -26.70 -11.59 -17.57 -3.77 -2.59 92.70%
EY -14.48 -17.00 -3.75 -8.63 -5.69 -26.55 -38.58 -48.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.64 0.44 0.33 0.28 0.25 95.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 -
Price 0.26 0.30 0.31 0.22 0.12 0.14 0.33 -
P/RPS 0.46 0.51 0.46 0.32 0.17 0.19 0.46 0.00%
P/EPS -7.18 -6.30 -33.11 -15.00 -16.22 -4.79 -8.55 -11.01%
EY -13.92 -15.87 -3.02 -6.67 -6.17 -20.86 -11.69 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.79 0.56 0.31 0.36 0.83 -10.76%

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