[TPC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -196.62%
YoY- 69.47%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 22,371 11,733 53,537 40,667 27,458 14,672 57,497 -46.79%
PBT -1,445 -952 -877 -878 -296 -580 -3,568 -45.35%
Tax 0 0 126 0 0 0 483 -
NP -1,445 -952 -751 -878 -296 -580 -3,085 -39.77%
-
NP to SH -1,445 -952 -751 -878 -296 -580 -3,085 -39.77%
-
Tax Rate - - - - - - - -
Total Cost 23,816 12,685 54,288 41,545 27,754 15,252 60,582 -46.42%
-
Net Worth 29,538 29,599 31,282 31,129 31,199 30,986 31,988 -5.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,538 29,599 31,282 31,129 31,199 30,986 31,988 -5.18%
NOSH 79,834 79,999 80,212 79,818 79,999 79,452 79,972 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -6.46% -8.11% -1.40% -2.16% -1.08% -3.95% -5.37% -
ROE -4.89% -3.22% -2.40% -2.82% -0.95% -1.87% -9.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.02 14.67 66.74 50.95 34.32 18.47 71.90 -46.73%
EPS -1.81 -1.19 -0.94 -1.10 -0.37 -0.73 -3.86 -39.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.39 0.39 0.39 0.39 0.40 -5.07%
Adjusted Per Share Value based on latest NOSH - 79,589
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.26 3.81 17.37 13.19 8.91 4.76 18.65 -46.77%
EPS -0.47 -0.31 -0.24 -0.28 -0.10 -0.19 -1.00 -39.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.096 0.1015 0.101 0.1012 0.1005 0.1038 -5.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.28 0.25 0.17 0.13 0.11 0.10 -
P/RPS 0.89 1.91 0.37 0.33 0.38 0.60 0.14 244.33%
P/EPS -13.81 -23.53 -26.70 -15.45 -35.14 -15.07 -2.59 206.14%
EY -7.24 -4.25 -3.75 -6.47 -2.85 -6.64 -38.58 -67.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.64 0.44 0.33 0.28 0.25 95.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 -
Price 0.26 0.30 0.31 0.22 0.12 0.14 0.33 -
P/RPS 0.93 2.05 0.46 0.43 0.35 0.76 0.46 60.09%
P/EPS -14.36 -25.21 -33.11 -20.00 -32.43 -19.18 -8.55 41.42%
EY -6.96 -3.97 -3.02 -5.00 -3.08 -5.21 -11.69 -29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.79 0.56 0.31 0.36 0.83 -10.76%

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