[TPC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 57.16%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 56,276 58,194 58,478 57,499 54,882 51,487 48,253 10.78%
PBT -1,594 -1,480 -3,268 -3,567 -7,891 -7,298 -7,821 -65.33%
Tax 507 483 483 483 692 716 721 -20.90%
NP -1,087 -997 -2,785 -3,084 -7,199 -6,582 -7,100 -71.34%
-
NP to SH -1,087 -997 -2,785 -3,084 -7,199 -6,582 -7,100 -71.34%
-
Tax Rate - - - - - - - -
Total Cost 57,363 59,191 61,263 60,583 62,081 58,069 55,353 2.40%
-
Net Worth 31,039 30,874 30,986 20,000 32,196 32,021 33,561 -5.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 31,039 30,874 30,986 20,000 32,196 32,021 33,561 -5.07%
NOSH 79,589 79,166 79,452 50,000 80,491 80,053 79,909 -0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.93% -1.71% -4.76% -5.36% -13.12% -12.78% -14.71% -
ROE -3.50% -3.23% -8.99% -15.42% -22.36% -20.56% -21.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.71 73.51 73.60 115.00 68.18 64.32 60.38 11.09%
EPS -1.37 -1.26 -3.51 -6.17 -8.94 -8.22 -8.89 -71.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.40 0.40 0.40 0.42 -4.81%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.25 18.88 18.97 18.65 17.80 16.70 15.65 10.77%
EPS -0.35 -0.32 -0.90 -1.00 -2.34 -2.14 -2.30 -71.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1001 0.1005 0.0649 0.1044 0.1039 0.1089 -5.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.17 0.13 0.11 0.10 0.25 0.15 0.16 -
P/RPS 0.24 0.18 0.15 0.09 0.37 0.23 0.26 -5.19%
P/EPS -12.45 -10.32 -3.14 -1.62 -2.80 -1.82 -1.80 262.59%
EY -8.03 -9.69 -31.87 -61.68 -35.78 -54.81 -55.53 -72.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.28 0.25 0.63 0.38 0.38 10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 26/08/08 15/05/08 -
Price 0.22 0.12 0.14 0.33 0.17 0.11 0.13 -
P/RPS 0.31 0.16 0.19 0.29 0.25 0.17 0.22 25.66%
P/EPS -16.11 -9.53 -3.99 -5.35 -1.90 -1.34 -1.46 394.91%
EY -6.21 -10.49 -25.04 -18.69 -52.61 -74.75 -68.35 -79.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.31 0.36 0.83 0.43 0.28 0.31 48.27%

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