[TPC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -145.19%
YoY- -130.66%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 49,189 37,044 24,705 12,229 48,191 37,359 25,588 54.42%
PBT 1,634 1,670 1,023 -371 799 1,134 2,219 -18.40%
Tax -581 -36 -57 0 22 -80 -143 153.97%
NP 1,053 1,634 966 -371 821 1,054 2,076 -36.31%
-
NP to SH 1,053 1,634 966 -371 821 1,054 2,076 -36.31%
-
Tax Rate 35.56% 2.16% 5.57% - -2.75% 7.05% 6.44% -
Total Cost 48,136 35,410 23,739 12,600 47,370 36,305 23,512 61.02%
-
Net Worth 48,714 51,262 50,295 50,004 49,726 50,304 51,101 -3.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 48,714 51,262 50,295 50,004 49,726 50,304 51,101 -3.13%
NOSH 79,859 80,098 79,834 80,652 80,204 79,848 79,846 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.14% 4.41% 3.91% -3.03% 1.70% 2.82% 8.11% -
ROE 2.16% 3.19% 1.92% -0.74% 1.65% 2.10% 4.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.59 46.25 30.95 15.16 60.09 46.79 32.05 54.38%
EPS 1.32 2.04 1.21 -0.46 1.03 1.32 2.60 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.63 0.62 0.62 0.63 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 80,652
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.96 12.02 8.02 3.97 15.63 12.12 8.30 54.44%
EPS 0.34 0.53 0.31 -0.12 0.27 0.34 0.67 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.1663 0.1632 0.1622 0.1613 0.1632 0.1658 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.43 0.44 0.47 0.56 0.46 0.53 -
P/RPS 0.68 0.93 1.42 3.10 0.93 0.98 1.65 -44.53%
P/EPS 31.85 21.08 36.36 -102.17 54.71 34.85 20.38 34.56%
EY 3.14 4.74 2.75 -0.98 1.83 2.87 4.91 -25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.70 0.76 0.90 0.73 0.83 -11.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 19/08/05 13/05/05 28/02/05 23/11/04 23/08/04 -
Price 0.38 0.38 0.47 0.46 0.52 0.55 0.43 -
P/RPS 0.62 0.82 1.52 3.03 0.87 1.18 1.34 -40.09%
P/EPS 28.82 18.63 38.84 -100.00 50.80 41.67 16.54 44.65%
EY 3.47 5.37 2.57 -1.00 1.97 2.40 6.05 -30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.75 0.74 0.84 0.87 0.67 -5.02%

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