[TPC] YoY Annualized Quarter 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
QoQ- -87.92%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 48,515 53,537 57,497 44,976 39,107 49,189 48,191 0.11%
PBT 471 -877 -3,568 -7,922 -13,890 1,634 799 -8.42%
Tax 0 126 483 726 2,042 -581 22 -
NP 471 -751 -3,085 -7,196 -11,848 1,053 821 -8.84%
-
NP to SH 471 -751 -3,085 -7,196 -11,848 1,053 821 -8.84%
-
Tax Rate 0.00% - - - - 35.56% -2.75% -
Total Cost 48,044 54,288 60,582 52,172 50,955 48,136 47,370 0.23%
-
Net Worth 31,133 31,282 31,988 34,380 38,399 48,714 49,726 -7.50%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 31,133 31,282 31,988 34,380 38,399 48,714 49,726 -7.50%
NOSH 79,830 80,212 79,972 79,955 79,999 79,859 80,204 -0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.97% -1.40% -5.37% -16.00% -30.30% 2.14% 1.70% -
ROE 1.51% -2.40% -9.64% -20.93% -30.85% 2.16% 1.65% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 60.77 66.74 71.90 56.25 48.88 61.59 60.09 0.18%
EPS 0.59 -0.94 -3.86 -9.00 -14.81 1.32 1.03 -8.86%
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 -7.43%
Adjusted Per Share Value based on latest NOSH - 79,926
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.74 17.37 18.65 14.59 12.69 15.96 15.63 0.11%
EPS 0.15 -0.24 -1.00 -2.33 -3.84 0.34 0.27 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.1015 0.1038 0.1115 0.1246 0.158 0.1613 -7.50%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.24 0.25 0.10 0.16 0.24 0.42 0.56 -
P/RPS 0.39 0.37 0.14 0.28 0.49 0.68 0.93 -13.47%
P/EPS 40.68 -26.70 -2.59 -1.78 -1.62 31.85 54.71 -4.81%
EY 2.46 -3.75 -38.58 -56.25 -61.71 3.14 1.83 5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.25 0.37 0.50 0.69 0.90 -6.01%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 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 0.36 0.46 0.46 0.30 0.51 0.62 0.87 -13.67%
P/EPS 37.29 -33.11 -8.55 -1.89 -1.69 28.82 50.80 -5.02%
EY 2.68 -3.02 -11.69 -52.94 -59.24 3.47 1.97 5.26%
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 -6.53%

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