[TPC] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 79.87%
YoY- -3603.85%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 20,876 17,835 16,929 9,825 10,638 12,786 13,070 6.91%
PBT 30 118 579 -1,819 -493 283 -1,505 -
Tax 0 0 0 -3 0 0 0 -
NP 30 118 579 -1,822 -493 283 -1,505 -
-
NP to SH 30 118 579 -1,822 -493 283 -1,505 -
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% - -
Total Cost 20,846 17,717 16,350 11,647 11,131 12,503 14,575 5.24%
-
Net Worth 21,000 17,306 20,908 22,375 29,420 30,874 32,021 -5.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 21,000 17,306 20,908 22,375 29,420 30,874 32,021 -5.84%
NOSH 75,000 78,666 80,416 79,912 79,516 79,166 80,053 -0.92%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.14% 0.66% 3.42% -18.54% -4.63% 2.21% -11.51% -
ROE 0.14% 0.68% 2.77% -8.14% -1.68% 0.92% -4.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.83 22.67 21.05 12.29 13.38 16.15 16.33 7.91%
EPS 0.04 0.15 0.72 -2.28 -0.62 0.35 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.22 0.26 0.28 0.37 0.39 0.40 -4.96%
Adjusted Per Share Value based on latest NOSH - 79,912
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.77 5.79 5.49 3.19 3.45 4.15 4.24 6.91%
EPS 0.01 0.04 0.19 -0.59 -0.16 0.09 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0561 0.0678 0.0726 0.0955 0.1002 0.1039 -5.85%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/10 30/06/09 30/06/08 -
Price 0.42 0.345 0.305 0.29 0.25 0.13 0.15 -
P/RPS 1.51 1.52 1.45 2.36 1.87 0.80 0.92 7.33%
P/EPS 1,050.00 230.00 42.36 -12.72 -40.32 36.37 -7.98 -
EY 0.10 0.43 2.36 -7.86 -2.48 2.75 -12.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.57 1.17 1.04 0.68 0.33 0.38 21.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/15 28/08/14 21/08/13 28/08/12 30/08/10 21/08/09 26/08/08 -
Price 0.48 0.415 0.33 0.29 0.26 0.12 0.11 -
P/RPS 1.72 1.83 1.57 2.36 1.94 0.74 0.67 14.41%
P/EPS 1,200.00 276.67 45.83 -12.72 -41.94 33.57 -5.85 -
EY 0.08 0.36 2.18 -7.86 -2.38 2.98 -17.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.89 1.27 1.04 0.70 0.31 0.28 29.48%

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