[TPC] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.7%
YoY- 60.77%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 53,537 56,276 58,194 58,478 57,499 54,882 51,487 2.62%
PBT -877 -1,594 -1,480 -3,268 -3,567 -7,891 -7,298 -75.55%
Tax 126 507 483 483 483 692 716 -68.49%
NP -751 -1,087 -997 -2,785 -3,084 -7,199 -6,582 -76.38%
-
NP to SH -751 -1,087 -997 -2,785 -3,084 -7,199 -6,582 -76.38%
-
Tax Rate - - - - - - - -
Total Cost 54,288 57,363 59,191 61,263 60,583 62,081 58,069 -4.37%
-
Net Worth 32,239 31,039 30,874 30,986 20,000 32,196 32,021 0.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,239 31,039 30,874 30,986 20,000 32,196 32,021 0.45%
NOSH 82,666 79,589 79,166 79,452 50,000 80,491 80,053 2.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.40% -1.93% -1.71% -4.76% -5.36% -13.12% -12.78% -
ROE -2.33% -3.50% -3.23% -8.99% -15.42% -22.36% -20.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.76 70.71 73.51 73.60 115.00 68.18 64.32 0.45%
EPS -0.91 -1.37 -1.26 -3.51 -6.17 -8.94 -8.22 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.40 0.40 0.40 -1.66%
Adjusted Per Share Value based on latest NOSH - 79,452
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.37 18.26 18.88 18.97 18.65 17.81 16.70 2.64%
EPS -0.24 -0.35 -0.32 -0.90 -1.00 -2.34 -2.14 -76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1007 0.1002 0.1005 0.0649 0.1045 0.1039 0.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.17 0.13 0.11 0.10 0.25 0.15 -
P/RPS 0.39 0.24 0.18 0.15 0.09 0.37 0.23 42.06%
P/EPS -27.52 -12.45 -10.32 -3.14 -1.62 -2.80 -1.82 508.46%
EY -3.63 -8.03 -9.69 -31.87 -61.68 -35.78 -54.81 -83.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.33 0.28 0.25 0.63 0.38 41.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.31 0.22 0.12 0.14 0.33 0.17 0.11 -
P/RPS 0.48 0.31 0.16 0.19 0.29 0.25 0.17 99.39%
P/EPS -34.12 -16.11 -9.53 -3.99 -5.35 -1.90 -1.34 760.41%
EY -2.93 -6.21 -10.49 -25.04 -18.69 -52.61 -74.75 -88.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.31 0.36 0.83 0.43 0.28 99.29%

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