[TPC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.91%
YoY- 33.97%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,590 44,071 47,133 49,189 47,940 47,372 47,835 -8.89%
PBT -6,490 -3,325 488 1,634 1,327 -405 -870 281.31%
Tax -1,482 -514 -576 -581 39 81 75 -
NP -7,972 -3,839 -88 1,053 1,366 -324 -795 364.36%
-
NP to SH -7,972 -3,839 -88 1,053 1,366 -324 -795 364.36%
-
Tax Rate - - 118.03% 35.56% -2.94% - - -
Total Cost 49,562 47,910 47,221 48,136 46,574 47,696 48,630 1.27%
-
Net Worth 44,012 47,960 50,399 51,087 50,895 50,437 50,004 -8.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,012 47,960 50,399 51,087 50,895 50,437 50,004 -8.15%
NOSH 80,023 79,933 80,000 83,750 79,523 80,059 80,652 -0.52%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -19.17% -8.71% -0.19% 2.14% 2.85% -0.68% -1.66% -
ROE -18.11% -8.00% -0.17% 2.06% 2.68% -0.64% -1.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 51.97 55.13 58.92 58.73 60.28 59.17 59.31 -8.42%
EPS -9.96 -4.80 -0.11 1.26 1.72 -0.40 -0.99 365.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.63 0.61 0.64 0.63 0.62 -7.66%
Adjusted Per Share Value based on latest NOSH - 83,750
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.49 14.30 15.29 15.96 15.55 15.37 15.52 -8.91%
EPS -2.59 -1.25 -0.03 0.34 0.44 -0.11 -0.26 362.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1556 0.1635 0.1657 0.1651 0.1636 0.1622 -8.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.38 0.41 0.42 0.43 0.44 0.47 -
P/RPS 0.48 0.69 0.70 0.72 0.71 0.74 0.79 -28.24%
P/EPS -2.51 -7.91 -372.73 33.40 25.03 -108.72 -47.68 -85.92%
EY -39.85 -12.64 -0.27 2.99 3.99 -0.92 -2.10 610.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.65 0.69 0.67 0.70 0.76 -29.46%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 30/08/06 21/02/06 23/11/05 19/08/05 13/05/05 -
Price 0.25 0.28 0.28 0.38 0.38 0.47 0.46 -
P/RPS 0.48 0.51 0.48 0.65 0.63 0.79 0.78 -27.62%
P/EPS -2.51 -5.83 -254.55 30.22 22.12 -116.14 -46.67 -85.72%
EY -39.85 -17.15 -0.39 3.31 4.52 -0.86 -2.14 601.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.62 0.59 0.75 0.74 -28.20%

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