[TPC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.2%
YoY- 34.02%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 53,537 40,667 27,458 14,672 57,497 41,890 26,774 58.51%
PBT -877 -878 -296 -580 -3,568 -2,852 -2,384 -48.56%
Tax 126 0 0 0 483 -24 0 -
NP -751 -878 -296 -580 -3,085 -2,876 -2,384 -53.60%
-
NP to SH -751 -878 -296 -580 -3,085 -2,876 -2,384 -53.60%
-
Tax Rate - - - - - - - -
Total Cost 54,288 41,545 27,754 15,252 60,582 44,766 29,158 51.17%
-
Net Worth 31,282 31,129 31,199 30,986 31,988 32,044 32,000 -1.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 31,282 31,129 31,199 30,986 31,988 32,044 32,000 -1.49%
NOSH 80,212 79,818 79,999 79,452 79,972 80,111 79,999 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.40% -2.16% -1.08% -3.95% -5.37% -6.87% -8.90% -
ROE -2.40% -2.82% -0.95% -1.87% -9.64% -8.97% -7.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.74 50.95 34.32 18.47 71.90 52.29 33.47 58.22%
EPS -0.94 -1.10 -0.37 -0.73 -3.86 -3.59 -2.98 -53.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.40 0.40 0.40 -1.66%
Adjusted Per Share Value based on latest NOSH - 79,452
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.37 13.19 8.91 4.76 18.65 13.59 8.68 58.60%
EPS -0.24 -0.28 -0.10 -0.19 -1.00 -0.93 -0.77 -53.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.101 0.1012 0.1005 0.1038 0.1039 0.1038 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.17 0.13 0.11 0.10 0.25 0.15 -
P/RPS 0.37 0.33 0.38 0.60 0.14 0.48 0.45 -12.20%
P/EPS -26.70 -15.45 -35.14 -15.07 -2.59 -6.96 -5.03 203.37%
EY -3.75 -6.47 -2.85 -6.64 -38.58 -14.36 -19.87 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.33 0.28 0.25 0.63 0.38 41.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.31 0.22 0.12 0.14 0.33 0.17 0.11 -
P/RPS 0.46 0.43 0.35 0.76 0.46 0.33 0.33 24.70%
P/EPS -33.11 -20.00 -32.43 -19.18 -8.55 -4.74 -3.69 330.08%
EY -3.02 -5.00 -3.08 -5.21 -11.69 -21.12 -27.09 -76.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.31 0.36 0.83 0.43 0.28 99.29%

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