[TPC] YoY Annual (Unaudited) 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
YoY- 57.13%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 22,757 51,175 53,653 57,497 44,976 39,107 49,189 -12.05%
PBT -2,033 1,843 -754 -3,568 -7,922 -13,890 1,634 -
Tax 0 207 0 483 726 2,042 -581 -
NP -2,033 2,050 -754 -3,085 -7,196 -11,848 1,053 -
-
NP to SH -2,033 2,050 -754 -3,085 -7,196 -11,848 1,053 -
-
Tax Rate - -11.23% - - - - 35.56% -
Total Cost 24,790 49,125 54,407 60,582 52,172 50,955 48,136 -10.46%
-
Net Worth 22,400 28,971 31,282 31,988 34,380 38,399 48,714 -12.13%
Dividend
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 22,400 28,971 31,282 31,988 34,380 38,399 48,714 -12.13%
NOSH 80,000 74,285 80,212 79,972 79,955 79,999 79,859 0.02%
Ratio Analysis
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -8.93% 4.01% -1.41% -5.37% -16.00% -30.30% 2.14% -
ROE -9.08% 7.08% -2.41% -9.64% -20.93% -30.85% 2.16% -
Per Share
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.45 68.89 66.89 71.90 56.25 48.88 61.59 -12.07%
EPS -2.54 2.56 -0.94 -3.86 -9.00 -14.81 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.39 0.39 0.40 0.43 0.48 0.61 -12.16%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.38 16.60 17.41 18.65 14.59 12.69 15.96 -12.05%
EPS -0.66 0.67 -0.24 -1.00 -2.33 -3.84 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.094 0.1015 0.1038 0.1115 0.1246 0.158 -12.13%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.29 0.25 0.25 0.10 0.16 0.24 0.42 -
P/RPS 1.02 0.36 0.37 0.14 0.28 0.49 0.68 6.98%
P/EPS -11.41 9.06 -26.60 -2.59 -1.78 -1.62 31.85 -
EY -8.76 11.04 -3.76 -38.58 -56.25 -61.71 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.64 0.64 0.25 0.37 0.50 0.69 7.07%
Price Multiplier on Announcement Date
31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/08/12 26/08/11 25/02/10 27/02/09 29/02/08 28/02/07 21/02/06 -
Price 0.29 0.22 0.31 0.33 0.17 0.25 0.38 -
P/RPS 1.02 0.32 0.46 0.46 0.30 0.51 0.62 8.64%
P/EPS -11.41 7.97 -32.98 -8.55 -1.89 -1.69 28.82 -
EY -8.76 12.54 -3.03 -11.69 -52.94 -59.24 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.56 0.79 0.83 0.40 0.52 0.62 8.99%

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