[TPC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 5.13%
YoY- 241.87%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,045 22,757 11,818 51,175 39,437 48,515 13,300 -17.05%
PBT -9,049 -2,033 33 1,843 1,950 471 714 -
Tax 0 0 0 207 0 0 0 -
NP -9,049 -2,033 33 2,050 1,950 471 714 -
-
NP to SH -9,049 -2,033 33 2,050 1,950 471 714 -
-
Tax Rate - - 0.00% -11.23% 0.00% 0.00% 0.00% -
Total Cost 19,094 24,790 11,785 49,125 37,487 48,044 12,586 31.99%
-
Net Worth 24,804 32,816 32,174 28,971 33,149 31,133 30,525 -12.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,804 32,816 32,174 28,971 33,149 31,133 30,525 -12.91%
NOSH 80,014 80,039 82,500 74,285 85,000 79,830 80,329 -0.26%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -90.08% -8.93% 0.28% 4.01% 4.94% 0.97% 5.37% -
ROE -36.48% -6.20% 0.10% 7.08% 5.88% 1.51% 2.34% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.55 28.43 14.32 68.89 46.40 60.77 16.56 -16.86%
EPS -11.31 -2.54 0.04 2.56 2.44 0.59 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.41 0.39 0.39 0.39 0.39 0.38 -12.68%
Adjusted Per Share Value based on latest NOSH - 74,285
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.26 7.38 3.83 16.60 12.79 15.74 4.31 -16.97%
EPS -2.94 -0.66 0.01 0.67 0.63 0.15 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.1065 0.1044 0.094 0.1075 0.101 0.099 -12.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.29 0.25 0.25 0.25 0.24 0.25 -
P/RPS 2.47 1.02 1.75 0.36 0.54 0.39 1.51 38.78%
P/EPS -2.74 -11.42 625.00 9.06 10.90 40.68 28.13 -
EY -36.48 -8.76 0.16 11.04 9.18 2.46 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.71 0.64 0.64 0.64 0.62 0.66 31.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 18/10/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.28 0.30 0.28 0.22 0.24 0.22 0.25 -
P/RPS 2.23 1.06 1.95 0.32 0.52 0.36 1.51 29.65%
P/EPS -2.48 -11.81 700.00 7.97 10.46 37.29 28.13 -
EY -40.39 -8.47 0.14 12.54 9.56 2.68 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.72 0.56 0.62 0.56 0.66 22.94%

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