[TPC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.14%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 52,582 54,222 55,853 42,646 39,260 49,392 49,812 0.83%
PBT 2,600 -1,170 -3,802 -3,842 -8,605 2,226 1,512 8.69%
Tax 0 0 -32 13 -1,249 -48 -106 -
NP 2,600 -1,170 -3,834 -3,829 -9,854 2,178 1,405 9.92%
-
NP to SH 2,600 -1,170 -3,834 -3,829 -9,854 2,178 1,405 9.92%
-
Tax Rate 0.00% - - - - 2.16% 7.01% -
Total Cost 49,982 55,393 59,687 46,475 49,114 47,213 48,406 0.49%
-
Net Worth 33,149 31,129 32,044 35,199 43,994 51,262 50,304 -6.21%
Dividend
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 33,149 31,129 32,044 35,199 43,994 51,262 50,304 -6.21%
NOSH 85,000 79,818 80,111 79,999 79,989 80,098 79,848 0.96%
Ratio Analysis
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.94% -2.16% -6.87% -8.98% -25.10% 4.41% 2.82% -
ROE 7.84% -3.76% -11.97% -10.88% -22.40% 4.25% 2.79% -
Per Share
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.86 67.93 69.72 53.31 49.08 61.66 62.38 -0.12%
EPS 3.25 -1.47 -4.79 -4.79 -12.32 2.72 1.76 9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.40 0.44 0.55 0.64 0.63 -7.11%
Adjusted Per Share Value based on latest NOSH - 78,750
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.06 17.59 18.12 13.83 12.73 16.02 16.16 0.83%
EPS 0.84 -0.38 -1.24 -1.24 -3.20 0.71 0.46 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.101 0.1039 0.1142 0.1427 0.1663 0.1632 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.25 0.17 0.25 0.19 0.25 0.43 0.46 -
P/RPS 0.40 0.25 0.36 0.36 0.51 0.70 0.74 -9.02%
P/EPS 8.17 -11.59 -5.22 -3.97 -2.03 15.81 26.14 -16.37%
EY 12.24 -8.63 -19.15 -25.19 -49.28 6.33 3.83 19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.63 0.43 0.45 0.67 0.73 -2.00%
Price Multiplier on Announcement Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/05/11 23/11/09 21/11/08 26/11/07 24/11/06 23/11/05 23/11/04 -
Price 0.24 0.22 0.17 0.17 0.25 0.38 0.55 -
P/RPS 0.39 0.32 0.24 0.32 0.51 0.62 0.88 -11.76%
P/EPS 7.85 -15.00 -3.55 -3.55 -2.03 13.97 31.25 -19.14%
EY 12.75 -6.67 -28.16 -28.16 -49.28 7.16 3.20 23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.43 0.39 0.45 0.59 0.87 -5.07%

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