[TPC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.59%
YoY- -1258.44%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 60,447 53,343 46,634 42,463 42,627 44,540 47,788 16.97%
PBT -1,831 -4,229 -13,215 -15,300 -12,901 -11,237 -2,154 -10.27%
Tax 16 13 13 -3 -3 207 207 -81.88%
NP -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -1,947 -4.57%
-
NP to SH -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -1,947 -4.57%
-
Tax Rate - - - - - - - -
Total Cost 62,262 57,559 59,836 57,766 55,531 55,570 49,735 16.17%
-
Net Worth 20,908 19,687 21,875 19,983 22,375 24,802 32,831 -25.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,908 19,687 21,875 19,983 22,375 24,802 32,831 -25.99%
NOSH 80,416 78,750 87,500 79,932 79,912 80,008 80,077 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.00% -7.90% -28.31% -36.04% -30.27% -24.76% -4.07% -
ROE -8.68% -21.41% -60.35% -76.58% -57.67% -44.47% -5.93% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.17 67.74 53.30 53.12 53.34 55.67 59.68 16.64%
EPS -2.26 -5.35 -15.09 -19.14 -16.15 -13.79 -2.43 -4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.25 0.28 0.31 0.41 -26.20%
Adjusted Per Share Value based on latest NOSH - 79,932
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.61 17.31 15.13 13.78 13.83 14.45 15.50 16.99%
EPS -0.59 -1.37 -4.28 -4.96 -4.19 -3.58 -0.63 -4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0639 0.071 0.0648 0.0726 0.0805 0.1065 -26.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.305 0.29 0.29 0.34 0.29 0.31 0.29 -
P/RPS 0.41 0.43 0.54 0.64 0.54 0.56 0.49 -11.21%
P/EPS -13.51 -5.42 -1.92 -1.78 -1.80 -2.25 -11.93 8.65%
EY -7.40 -18.46 -52.03 -56.31 -55.68 -44.47 -8.38 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.16 1.16 1.36 1.04 1.00 0.71 39.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.33 0.29 0.29 0.29 0.29 0.28 0.30 -
P/RPS 0.44 0.43 0.54 0.55 0.54 0.50 0.50 -8.17%
P/EPS -14.62 -5.42 -1.92 -1.51 -1.80 -2.03 -12.34 11.97%
EY -6.84 -18.46 -52.03 -66.02 -55.68 -49.24 -8.10 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.16 1.16 1.16 1.04 0.90 0.73 44.69%

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