[TPC] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 51,175 53,653 57,497 44,976 39,107 49,189 48,191 0.92%
PBT 1,843 -754 -3,568 -7,922 -13,890 1,634 799 13.72%
Tax 207 0 483 726 2,042 -581 22 41.19%
NP 2,050 -754 -3,085 -7,196 -11,848 1,053 821 15.12%
-
NP to SH 2,050 -754 -3,085 -7,196 -11,848 1,053 821 15.12%
-
Tax Rate -11.23% - - - - 35.56% -2.75% -
Total Cost 49,125 54,407 60,582 52,172 50,955 48,136 47,370 0.56%
-
Net Worth 28,971 31,282 31,988 34,380 38,399 48,714 49,726 -7.97%
Dividend
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 28,971 31,282 31,988 34,380 38,399 48,714 49,726 -7.97%
NOSH 74,285 80,212 79,972 79,955 79,999 79,859 80,204 -1.17%
Ratio Analysis
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.01% -1.41% -5.37% -16.00% -30.30% 2.14% 1.70% -
ROE 7.08% -2.41% -9.64% -20.93% -30.85% 2.16% 1.65% -
Per Share
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 68.89 66.89 71.90 56.25 48.88 61.59 60.09 2.12%
EPS 2.56 -0.94 -3.86 -9.00 -14.81 1.32 1.03 15.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.40 0.43 0.48 0.61 0.62 -6.88%
Adjusted Per Share Value based on latest NOSH - 79,926
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.60 17.41 18.65 14.59 12.69 15.96 15.63 0.93%
EPS 0.67 -0.24 -1.00 -2.33 -3.84 0.34 0.27 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.1015 0.1038 0.1115 0.1246 0.158 0.1613 -7.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.25 0.25 0.10 0.16 0.24 0.42 0.56 -
P/RPS 0.36 0.37 0.14 0.28 0.49 0.68 0.93 -13.58%
P/EPS 9.06 -26.60 -2.59 -1.78 -1.62 31.85 54.71 -24.17%
EY 11.04 -3.76 -38.58 -56.25 -61.71 3.14 1.83 31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.25 0.37 0.50 0.69 0.90 -5.11%
Price Multiplier on Announcement Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/08/11 25/02/10 27/02/09 29/02/08 28/02/07 21/02/06 28/02/05 -
Price 0.22 0.31 0.33 0.17 0.25 0.38 0.52 -
P/RPS 0.32 0.46 0.46 0.30 0.51 0.62 0.87 -14.26%
P/EPS 7.97 -32.98 -8.55 -1.89 -1.69 28.82 50.80 -24.79%
EY 12.54 -3.03 -11.69 -52.94 -59.24 3.47 1.97 32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.79 0.83 0.40 0.52 0.62 0.84 -6.04%

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