[TPC] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 452.02%
YoY- 168.28%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 69,333 42,032 15,757 52,582 54,222 55,853 42,646 8.42%
PBT 765 -17,645 44 2,600 -1,170 -3,802 -3,842 -
Tax 0 -4 0 0 0 -32 13 -
NP 765 -17,649 44 2,600 -1,170 -3,834 -3,829 -
-
NP to SH 765 -17,649 44 2,600 -1,170 -3,834 -3,829 -
-
Tax Rate 0.00% - 0.00% 0.00% - - - -
Total Cost 68,568 59,681 15,713 49,982 55,393 59,687 46,475 6.69%
-
Net Worth 20,727 19,983 32,174 33,149 31,129 32,044 35,199 -8.44%
Dividend
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 20,727 19,983 32,174 33,149 31,129 32,044 35,199 -8.44%
NOSH 79,722 79,932 82,500 85,000 79,818 80,111 79,999 -0.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.10% -41.99% 0.28% 4.94% -2.16% -6.87% -8.98% -
ROE 3.69% -88.32% 0.14% 7.84% -3.76% -11.97% -10.88% -
Per Share
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 86.97 52.58 19.10 61.86 67.93 69.72 53.31 8.49%
EPS 0.96 -22.07 0.05 3.25 -1.47 -4.79 -4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.39 0.39 0.39 0.40 0.44 -8.38%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.49 13.64 5.11 17.06 17.59 18.12 13.84 8.42%
EPS 0.25 -5.73 0.01 0.84 -0.38 -1.24 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0648 0.1044 0.1075 0.101 0.104 0.1142 -8.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 31/03/11 30/09/09 30/09/08 28/09/07 -
Price 0.34 0.34 0.25 0.25 0.17 0.25 0.19 -
P/RPS 0.39 0.65 1.31 0.40 0.25 0.36 0.36 1.34%
P/EPS 35.42 -1.54 468.75 8.17 -11.59 -5.22 -3.97 -
EY 2.82 -64.94 0.21 12.24 -8.63 -19.15 -25.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.36 0.64 0.64 0.44 0.63 0.43 20.38%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 28/11/12 18/10/11 30/05/11 23/11/09 21/11/08 26/11/07 -
Price 0.36 0.29 0.28 0.24 0.22 0.17 0.17 -
P/RPS 0.41 0.55 1.47 0.39 0.32 0.24 0.32 4.21%
P/EPS 37.50 -1.31 525.00 7.85 -15.00 -3.55 -3.55 -
EY 2.67 -76.14 0.19 12.75 -6.67 -28.16 -28.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.16 0.72 0.62 0.56 0.43 0.39 23.42%

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