[TPC] QoQ Cumulative 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- -49.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,705 12,229 48,191 37,359 25,588 12,649 11,635 65.27%
PBT 1,023 -371 799 1,134 2,219 1,290 2,034 -36.78%
Tax -57 0 22 -80 -143 -80 -27 64.64%
NP 966 -371 821 1,054 2,076 1,210 2,007 -38.61%
-
NP to SH 966 -371 821 1,054 2,076 1,210 2,007 -38.61%
-
Tax Rate 5.57% - -2.75% 7.05% 6.44% 6.20% 1.33% -
Total Cost 23,739 12,600 47,370 36,305 23,512 11,439 9,628 82.60%
-
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 1.92% -0.74% 1.65% 2.10% 4.06% 2.40% 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 30.95 15.16 60.09 46.79 32.05 15.79 19.59 35.68%
EPS 1.21 -0.46 1.03 1.32 2.60 1.51 3.38 -49.61%
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 8.02 3.97 15.63 12.12 8.30 4.10 3.77 65.48%
EPS 0.31 -0.12 0.27 0.34 0.67 0.39 0.65 -38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1622 0.1613 0.1632 0.1658 0.1638 0.1175 24.51%
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 1.42 3.10 0.93 0.98 1.65 4.56 4.75 -55.32%
P/EPS 36.36 -102.17 54.71 34.85 20.38 47.68 27.51 20.45%
EY 2.75 -0.98 1.83 2.87 4.91 2.10 3.63 -16.91%
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 1.52 3.03 0.87 1.18 1.34 3.67 4.34 -50.34%
P/EPS 38.84 -100.00 50.80 41.67 16.54 38.41 25.15 33.64%
EY 2.57 -1.00 1.97 2.40 6.05 2.60 3.98 -25.31%
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