[TPC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 48.97%
YoY- 87.58%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 33,683 19,870 22,371 27,458 26,774 20,252 19,587 8.04%
PBT 516 -10,868 -1,445 -296 -2,384 -3,008 -3,936 -
Tax 0 -3 0 0 0 10 10 -
NP 516 -10,871 -1,445 -296 -2,384 -2,998 -3,926 -
-
NP to SH 516 -10,871 -1,445 -296 -2,384 -2,998 -3,926 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 33,167 30,741 23,816 27,754 29,158 23,250 23,513 5.03%
-
Net Worth 20,639 20,000 29,538 31,199 32,000 35,176 47,975 -11.34%
Dividend
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 20,639 20,000 29,538 31,199 32,000 35,176 47,975 -11.34%
NOSH 79,384 80,000 79,834 79,999 79,999 79,946 79,959 -0.10%
Ratio Analysis
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.53% -54.71% -6.46% -1.08% -8.90% -14.80% -20.04% -
ROE 2.50% -54.35% -4.89% -0.95% -7.45% -8.52% -8.18% -
Per Share
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 42.43 24.84 28.02 34.32 33.47 25.33 24.50 8.15%
EPS 0.65 -13.59 -1.81 -0.37 -2.98 -3.75 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.37 0.39 0.40 0.44 0.60 -11.25%
Adjusted Per Share Value based on latest NOSH - 79,166
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.93 6.45 7.26 8.91 8.69 6.57 6.35 8.06%
EPS 0.17 -3.53 -0.47 -0.10 -0.77 -0.97 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0649 0.0958 0.1012 0.1038 0.1141 0.1556 -11.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/06/13 29/06/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.305 0.29 0.25 0.13 0.15 0.21 0.38 -
P/RPS 0.72 1.17 0.89 0.38 0.45 0.83 1.55 -10.36%
P/EPS 46.92 -2.13 -13.81 -35.14 -5.03 -5.60 -7.74 -
EY 2.13 -46.86 -7.24 -2.85 -19.87 -17.86 -12.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.16 0.68 0.33 0.38 0.48 0.63 9.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/08/13 28/08/12 30/08/10 21/08/09 26/08/08 30/08/07 30/08/06 -
Price 0.33 0.29 0.26 0.12 0.11 0.19 0.28 -
P/RPS 0.78 1.17 0.93 0.35 0.33 0.75 1.14 -5.27%
P/EPS 50.77 -2.13 -14.36 -32.43 -3.69 -5.07 -5.70 -
EY 1.97 -46.86 -6.96 -3.08 -27.09 -19.74 -17.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.16 0.70 0.31 0.28 0.43 0.47 15.24%

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