[TPC] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -71.22%
YoY- 25.61%
View:
Show?
Quarter Result
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 9,825 10,638 12,786 13,070 9,836 9,414 12,476 -3.35%
PBT -1,819 -493 283 -1,505 -2,028 -2,419 1,394 -
Tax -3 0 0 0 5 5 -57 -34.31%
NP -1,822 -493 283 -1,505 -2,023 -2,414 1,337 -
-
NP to SH -1,822 -493 283 -1,505 -2,023 -2,414 1,337 -
-
Tax Rate - - 0.00% - - - 4.09% -
Total Cost 11,647 11,131 12,503 14,575 11,859 11,828 11,139 0.63%
-
Net Worth 22,375 29,420 30,874 32,021 35,182 47,960 50,437 -10.95%
Dividend
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 22,375 29,420 30,874 32,021 35,182 47,960 50,437 -10.95%
NOSH 79,912 79,516 79,166 80,053 79,960 79,933 80,059 -0.02%
Ratio Analysis
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -18.54% -4.63% 2.21% -11.51% -20.57% -25.64% 10.72% -
ROE -8.14% -1.68% 0.92% -4.70% -5.75% -5.03% 2.65% -
Per Share
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.29 13.38 16.15 16.33 12.30 11.78 15.58 -3.32%
EPS -2.28 -0.62 0.35 -1.88 -2.53 -3.02 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.37 0.39 0.40 0.44 0.60 0.63 -10.93%
Adjusted Per Share Value based on latest NOSH - 80,053
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.19 3.45 4.15 4.24 3.19 3.05 4.05 -3.34%
EPS -0.59 -0.16 0.09 -0.49 -0.66 -0.78 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0955 0.1002 0.1039 0.1141 0.1556 0.1636 -10.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/06/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.29 0.25 0.13 0.15 0.21 0.38 0.44 -
P/RPS 2.36 1.87 0.80 0.92 1.71 3.23 2.82 -2.50%
P/EPS -12.72 -40.32 36.37 -7.98 -8.30 -12.58 26.35 -
EY -7.86 -2.48 2.75 -12.53 -12.05 -7.95 3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.68 0.33 0.38 0.48 0.63 0.70 5.81%
Price Multiplier on Announcement Date
30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/08/12 30/08/10 21/08/09 26/08/08 30/08/07 30/08/06 19/08/05 -
Price 0.29 0.26 0.12 0.11 0.19 0.28 0.47 -
P/RPS 2.36 1.94 0.74 0.67 1.54 2.38 3.02 -3.45%
P/EPS -12.72 -41.94 33.57 -5.85 -7.51 -9.27 28.14 -
EY -7.86 -2.38 2.98 -17.09 -13.32 -10.79 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.70 0.31 0.28 0.43 0.47 0.75 4.77%

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