[TPC] QoQ 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- 78.1%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,992 11,732 9,836 10,416 9,662 9,858 9,414 23.88%
PBT -5,040 126 -2,028 -981 -7,436 -2,518 -2,419 62.91%
Tax 716 0 5 5 2,979 -947 5 2612.49%
NP -4,324 126 -2,023 -976 -4,457 -3,465 -2,414 47.33%
-
NP to SH -4,324 126 -2,023 -976 -4,457 -3,465 -2,414 47.33%
-
Tax Rate - 0.00% - - - - - -
Total Cost 17,316 11,606 11,859 11,392 14,119 13,323 11,828 28.84%
-
Net Worth 34,368 34,650 35,182 39,199 38,408 44,012 47,960 -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 34,368 34,650 35,182 39,199 38,408 44,012 47,960 -19.87%
NOSH 79,926 78,750 79,960 79,999 80,017 80,023 79,933 -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 -33.28% 1.07% -20.57% -9.37% -46.13% -35.15% -25.64% -
ROE -12.58% 0.36% -5.75% -2.49% -11.60% -7.87% -5.03% -
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 16.26 14.90 12.30 13.02 12.07 12.32 11.78 23.89%
EPS -5.41 0.16 -2.53 -1.22 -5.57 -4.33 -3.02 47.34%
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 4.21 3.81 3.19 3.38 3.13 3.20 3.05 23.89%
EPS -1.40 0.04 -0.66 -0.32 -1.45 -1.12 -0.78 47.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1124 0.1141 0.1272 0.1246 0.1428 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 0.98 1.28 1.71 1.69 1.99 2.03 3.23 -54.74%
P/EPS -2.96 118.75 -8.30 -18.03 -4.31 -5.77 -12.58 -61.78%
EY -33.81 0.84 -12.05 -5.55 -23.21 -17.32 -7.95 161.80%
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 1.05 1.14 1.54 1.54 2.07 2.03 2.38 -41.96%
P/EPS -3.14 106.25 -7.51 -16.39 -4.49 -5.77 -9.27 -51.31%
EY -31.82 0.94 -13.32 -6.10 -22.28 -17.32 -10.79 105.24%
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