[TPC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.35%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 57,499 54,882 51,487 48,253 44,976 41,646 39,772 27.71%
PBT -3,567 -7,891 -7,298 -7,821 -7,923 -10,319 -12,963 -57.52%
Tax 483 692 716 721 726 2,989 2,042 -61.58%
NP -3,084 -7,199 -6,582 -7,100 -7,197 -7,330 -10,921 -56.79%
-
NP to SH -3,084 -7,199 -6,582 -7,100 -7,197 -7,330 -10,921 -56.79%
-
Tax Rate - - - - - - - -
Total Cost 60,583 62,081 58,069 55,353 52,173 48,976 50,693 12.55%
-
Net Worth 20,000 32,196 32,021 33,561 34,368 34,650 35,182 -31.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,000 32,196 32,021 33,561 34,368 34,650 35,182 -31.25%
NOSH 50,000 80,491 80,053 79,909 79,926 78,750 79,960 -26.77%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.36% -13.12% -12.78% -14.71% -16.00% -17.60% -27.46% -
ROE -15.42% -22.36% -20.56% -21.15% -20.94% -21.15% -31.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.00 68.18 64.32 60.38 56.27 52.88 49.74 74.40%
EPS -6.17 -8.94 -8.22 -8.89 -9.00 -9.31 -13.66 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 0.42 0.43 0.44 0.44 -6.12%
Adjusted Per Share Value based on latest NOSH - 79,909
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.65 17.81 16.70 15.65 14.59 13.51 12.90 27.71%
EPS -1.00 -2.34 -2.14 -2.30 -2.33 -2.38 -3.54 -56.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.1045 0.1039 0.1089 0.1115 0.1124 0.1141 -31.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.25 0.15 0.16 0.16 0.19 0.21 -
P/RPS 0.09 0.37 0.23 0.26 0.28 0.36 0.42 -64.02%
P/EPS -1.62 -2.80 -1.82 -1.80 -1.78 -2.04 -1.54 3.41%
EY -61.68 -35.78 -54.81 -55.53 -56.28 -48.99 -65.04 -3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.63 0.38 0.38 0.37 0.43 0.48 -35.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 15/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.33 0.17 0.11 0.13 0.17 0.17 0.19 -
P/RPS 0.29 0.25 0.17 0.22 0.30 0.32 0.38 -16.42%
P/EPS -5.35 -1.90 -1.34 -1.46 -1.89 -1.83 -1.39 144.59%
EY -18.69 -52.61 -74.75 -68.35 -52.97 -54.75 -71.88 -59.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.28 0.31 0.40 0.39 0.43 54.71%

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