[TPC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -50.04%
YoY- 165.36%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,414 10,173 12,145 12,339 12,476 12,229 10,896 -9.31%
PBT -2,419 -1,517 -36 647 1,394 -371 -343 269.07%
Tax 5 5 -545 21 -57 0 75 -83.63%
NP -2,414 -1,512 -581 668 1,337 -371 -268 334.66%
-
NP to SH -2,414 -1,512 -581 668 1,337 -371 -268 334.66%
-
Tax Rate - - - -3.25% 4.09% - - -
Total Cost 11,828 11,685 12,726 11,671 11,139 12,600 11,164 3.93%
-
Net Worth 47,960 50,399 51,087 50,895 50,437 50,004 48,870 -1.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 47,960 50,399 51,087 50,895 50,437 50,004 48,870 -1.24%
NOSH 79,933 80,000 83,750 79,523 80,059 80,652 78,823 0.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -25.64% -14.86% -4.78% 5.41% 10.72% -3.03% -2.46% -
ROE -5.03% -3.00% -1.14% 1.31% 2.65% -0.74% -0.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.78 12.72 14.50 15.52 15.58 15.16 13.82 -10.12%
EPS -3.02 -1.89 -0.73 0.84 1.67 -0.46 -0.34 330.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.61 0.64 0.63 0.62 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 79,523
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.05 3.30 3.94 4.00 4.05 3.97 3.53 -9.30%
EPS -0.78 -0.49 -0.19 0.22 0.43 -0.12 -0.09 323.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1635 0.1657 0.1651 0.1636 0.1622 0.1586 -1.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.41 0.42 0.43 0.44 0.47 0.56 -
P/RPS 3.23 3.22 2.90 2.77 2.82 3.10 4.05 -14.03%
P/EPS -12.58 -21.69 -60.54 51.19 26.35 -102.17 -164.71 -82.08%
EY -7.95 -4.61 -1.65 1.95 3.80 -0.98 -0.61 456.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.69 0.67 0.70 0.76 0.90 -21.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/08/06 21/02/06 23/11/05 19/08/05 13/05/05 28/02/05 -
Price 0.28 0.28 0.38 0.38 0.47 0.46 0.52 -
P/RPS 2.38 2.20 2.62 2.45 3.02 3.03 3.76 -26.34%
P/EPS -9.27 -14.81 -54.78 45.24 28.14 -100.00 -152.94 -84.64%
EY -10.79 -6.75 -1.83 2.21 3.55 -1.00 -0.65 554.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.62 0.59 0.75 0.74 0.84 -32.17%

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