[TPC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -88.26%
YoY- -552.33%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 20,252 10,416 39,107 29,445 19,587 10,173 49,189 -44.74%
PBT -3,008 -981 -13,890 -6,454 -3,936 -1,517 1,634 -
Tax 10 5 2,042 -937 10 5 -581 -
NP -2,998 -976 -11,848 -7,391 -3,926 -1,512 1,053 -
-
NP to SH -2,998 -976 -11,848 -7,391 -3,926 -1,512 1,053 -
-
Tax Rate - - - - - - 35.56% -
Total Cost 23,250 11,392 50,955 36,836 23,513 11,685 48,136 -38.52%
-
Net Worth 35,176 39,199 38,399 43,994 47,975 50,399 48,714 -19.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,176 39,199 38,399 43,994 47,975 50,399 48,714 -19.56%
NOSH 79,946 79,999 79,999 79,989 79,959 80,000 79,859 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -14.80% -9.37% -30.30% -25.10% -20.04% -14.86% 2.14% -
ROE -8.52% -2.49% -30.85% -16.80% -8.18% -3.00% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.33 13.02 48.88 36.81 24.50 12.72 61.59 -44.78%
EPS -3.75 -1.22 -14.81 -9.24 -4.91 -1.89 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.48 0.55 0.60 0.63 0.61 -19.61%
Adjusted Per Share Value based on latest NOSH - 80,023
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.57 3.38 12.69 9.55 6.35 3.30 15.96 -44.75%
EPS -0.97 -0.32 -3.84 -2.40 -1.27 -0.49 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1272 0.1246 0.1427 0.1556 0.1635 0.158 -19.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.22 0.24 0.25 0.38 0.41 0.42 -
P/RPS 0.83 1.69 0.49 0.68 1.55 3.22 0.68 14.25%
P/EPS -5.60 -18.03 -1.62 -2.71 -7.74 -21.69 31.85 -
EY -17.86 -5.55 -61.71 -36.96 -12.92 -4.61 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.50 0.45 0.63 0.65 0.69 -21.54%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 24/11/06 30/08/06 30/08/06 21/02/06 -
Price 0.19 0.20 0.25 0.25 0.28 0.28 0.38 -
P/RPS 0.75 1.54 0.51 0.68 1.14 2.20 0.62 13.57%
P/EPS -5.07 -16.39 -1.69 -2.71 -5.70 -14.81 28.82 -
EY -19.74 -6.10 -59.24 -36.96 -17.54 -6.75 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.52 0.45 0.47 0.44 0.62 -21.70%

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