[TPC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.2%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,774 13,693 44,976 31,985 20,252 10,416 39,107 -22.33%
PBT -2,384 -879 -7,922 -2,882 -3,008 -981 -13,890 -69.14%
Tax 0 0 726 10 10 5 2,042 -
NP -2,384 -879 -7,196 -2,872 -2,998 -976 -11,848 -65.69%
-
NP to SH -2,384 -879 -7,196 -2,872 -2,998 -976 -11,848 -65.69%
-
Tax Rate - - - - - - - -
Total Cost 29,158 14,572 52,172 34,857 23,250 11,392 50,955 -31.09%
-
Net Worth 32,000 33,561 34,380 35,200 35,176 39,199 38,399 -11.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 32,000 33,561 34,380 35,200 35,176 39,199 38,399 -11.45%
NOSH 79,999 79,909 79,955 80,000 79,946 79,999 79,999 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -8.90% -6.42% -16.00% -8.98% -14.80% -9.37% -30.30% -
ROE -7.45% -2.62% -20.93% -8.16% -8.52% -2.49% -30.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.47 17.14 56.25 39.98 25.33 13.02 48.88 -22.33%
EPS -2.98 -1.10 -9.00 -3.59 -3.75 -1.22 -14.81 -65.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.43 0.44 0.44 0.49 0.48 -11.45%
Adjusted Per Share Value based on latest NOSH - 78,750
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.69 4.44 14.59 10.38 6.57 3.38 12.69 -22.32%
EPS -0.77 -0.29 -2.33 -0.93 -0.97 -0.32 -3.84 -65.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1089 0.1115 0.1142 0.1141 0.1272 0.1246 -11.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.16 0.16 0.19 0.21 0.22 0.24 -
P/RPS 0.45 0.93 0.28 0.48 0.83 1.69 0.49 -5.52%
P/EPS -5.03 -14.55 -1.78 -5.29 -5.60 -18.03 -1.62 112.97%
EY -19.87 -6.88 -56.25 -18.89 -17.86 -5.55 -61.71 -53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.43 0.48 0.45 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 29/02/08 26/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.11 0.13 0.17 0.17 0.19 0.20 0.25 -
P/RPS 0.33 0.76 0.30 0.43 0.75 1.54 0.51 -25.20%
P/EPS -3.69 -11.82 -1.89 -4.74 -5.07 -16.39 -1.69 68.38%
EY -27.09 -8.46 -52.94 -21.12 -19.74 -6.10 -59.24 -40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.40 0.39 0.43 0.41 0.52 -33.83%

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