[TPC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 91.76%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 44,976 31,985 20,252 10,416 39,107 29,445 19,587 73.78%
PBT -7,922 -2,882 -3,008 -981 -13,890 -6,454 -3,936 59.20%
Tax 726 10 10 5 2,042 -937 10 1626.77%
NP -7,196 -2,872 -2,998 -976 -11,848 -7,391 -3,926 49.60%
-
NP to SH -7,196 -2,872 -2,998 -976 -11,848 -7,391 -3,926 49.60%
-
Tax Rate - - - - - - - -
Total Cost 52,172 34,857 23,250 11,392 50,955 36,836 23,513 69.87%
-
Net Worth 34,380 35,200 35,176 39,199 38,399 43,994 47,975 -19.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 34,380 35,200 35,176 39,199 38,399 43,994 47,975 -19.87%
NOSH 79,955 80,000 79,946 79,999 79,999 79,989 79,959 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -16.00% -8.98% -14.80% -9.37% -30.30% -25.10% -20.04% -
ROE -20.93% -8.16% -8.52% -2.49% -30.85% -16.80% -8.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.25 39.98 25.33 13.02 48.88 36.81 24.50 73.77%
EPS -9.00 -3.59 -3.75 -1.22 -14.81 -9.24 -4.91 49.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.49 0.48 0.55 0.60 -19.86%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.59 10.38 6.57 3.38 12.69 9.55 6.35 73.85%
EPS -2.33 -0.93 -0.97 -0.32 -3.84 -2.40 -1.27 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1142 0.1141 0.1272 0.1246 0.1427 0.1556 -19.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.19 0.21 0.22 0.24 0.25 0.38 -
P/RPS 0.28 0.48 0.83 1.69 0.49 0.68 1.55 -67.94%
P/EPS -1.78 -5.29 -5.60 -18.03 -1.62 -2.71 -7.74 -62.36%
EY -56.25 -18.89 -17.86 -5.55 -61.71 -36.96 -12.92 165.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.48 0.45 0.50 0.45 0.63 -29.80%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 28/05/07 28/02/07 24/11/06 30/08/06 -
Price 0.17 0.17 0.19 0.20 0.25 0.25 0.28 -
P/RPS 0.30 0.43 0.75 1.54 0.51 0.68 1.14 -58.83%
P/EPS -1.89 -4.74 -5.07 -16.39 -1.69 -2.71 -5.70 -51.99%
EY -52.94 -21.12 -19.74 -6.10 -59.24 -36.96 -17.54 108.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.43 0.41 0.52 0.45 0.47 -10.16%

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