[TPC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -407.06%
YoY- -64.14%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 84,124 67,016 40,180 46,932 58,688 54,772 41,664 10.55%
PBT 6,628 -252 -36,196 -3,808 -2,320 -3,516 -3,924 -
Tax 0 0 0 0 0 0 20 -
NP 6,628 -252 -36,196 -3,808 -2,320 -3,516 -3,904 -
-
NP to SH 6,628 -252 -36,196 -3,808 -2,320 -3,516 -3,904 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 77,496 67,268 76,376 50,740 61,008 58,288 45,568 7.87%
-
Net Worth 17,610 19,687 24,804 29,599 30,986 33,561 39,199 -10.79%
Dividend
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 17,610 19,687 24,804 29,599 30,986 33,561 39,199 -10.79%
NOSH 80,048 78,750 80,014 79,999 79,452 79,909 79,999 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.88% -0.38% -90.08% -8.11% -3.95% -6.42% -9.37% -
ROE 37.64% -1.28% -145.93% -12.86% -7.49% -10.48% -9.96% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 105.09 85.10 50.22 58.67 73.87 68.54 52.08 10.54%
EPS 8.28 -0.32 -45.24 -4.76 -2.92 -4.40 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.31 0.37 0.39 0.42 0.49 -10.80%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.29 21.74 13.04 15.23 19.04 17.77 13.52 10.54%
EPS 2.15 -0.08 -11.74 -1.24 -0.75 -1.14 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0639 0.0805 0.096 0.1005 0.1089 0.1272 -10.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.33 0.29 0.31 0.28 0.11 0.16 0.22 -
P/RPS 0.31 0.34 0.62 0.48 0.15 0.23 0.42 -4.24%
P/EPS 3.99 -90.63 -0.69 -5.88 -3.77 -3.64 -4.51 -
EY 25.09 -1.10 -145.93 -17.00 -26.55 -27.50 -22.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.16 1.00 0.76 0.28 0.38 0.45 18.75%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/14 29/05/13 29/05/12 31/05/10 15/05/09 15/05/08 28/05/07 -
Price 0.30 0.29 0.28 0.30 0.14 0.13 0.20 -
P/RPS 0.29 0.34 0.56 0.51 0.19 0.19 0.38 -3.78%
P/EPS 3.62 -90.63 -0.62 -6.30 -4.79 -2.95 -4.10 -
EY 27.60 -1.10 -161.56 -15.87 -20.86 -33.85 -24.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.16 0.90 0.81 0.36 0.31 0.41 18.66%

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