[TPC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.55%
YoY- 57.13%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,222 54,916 58,688 57,497 55,853 53,548 54,772 -0.66%
PBT -1,170 -592 -2,320 -3,568 -3,802 -4,768 -3,516 -51.94%
Tax 0 0 0 483 -32 0 0 -
NP -1,170 -592 -2,320 -3,085 -3,834 -4,768 -3,516 -51.94%
-
NP to SH -1,170 -592 -2,320 -3,085 -3,834 -4,768 -3,516 -51.94%
-
Tax Rate - - - - - - - -
Total Cost 55,393 55,508 61,008 60,582 59,687 58,316 58,288 -3.33%
-
Net Worth 31,129 31,199 30,986 31,988 32,044 32,000 33,561 -4.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 31,129 31,199 30,986 31,988 32,044 32,000 33,561 -4.88%
NOSH 79,818 79,999 79,452 79,972 80,111 79,999 79,909 -0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.16% -1.08% -3.95% -5.37% -6.87% -8.90% -6.42% -
ROE -3.76% -1.90% -7.49% -9.64% -11.97% -14.90% -10.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.93 68.65 73.87 71.90 69.72 66.94 68.54 -0.59%
EPS -1.47 -0.74 -2.92 -3.86 -4.79 -5.96 -4.40 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.40 0.40 0.40 0.42 -4.81%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.59 17.81 19.04 18.65 18.12 17.37 17.77 -0.67%
EPS -0.38 -0.19 -0.75 -1.00 -1.24 -1.55 -1.14 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.1012 0.1005 0.1038 0.1039 0.1038 0.1089 -4.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.17 0.13 0.11 0.10 0.25 0.15 0.16 -
P/RPS 0.25 0.19 0.15 0.14 0.36 0.22 0.23 5.71%
P/EPS -11.59 -17.57 -3.77 -2.59 -5.22 -2.52 -3.64 116.27%
EY -8.63 -5.69 -26.55 -38.58 -19.15 -39.73 -27.50 -53.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.28 0.25 0.63 0.38 0.38 10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 26/08/08 15/05/08 -
Price 0.22 0.12 0.14 0.33 0.17 0.11 0.13 -
P/RPS 0.32 0.17 0.19 0.46 0.24 0.16 0.19 41.51%
P/EPS -15.00 -16.22 -4.79 -8.55 -3.55 -1.85 -2.95 195.40%
EY -6.67 -6.17 -20.86 -11.69 -28.16 -54.18 -33.85 -66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.31 0.36 0.83 0.43 0.28 0.31 48.27%

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