[TPC] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 67.38%
YoY- -489.68%
View:
Show?
Quarter Result
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 11,818 13,293 13,209 15,127 11,732 9,858 12,339 -0.71%
PBT 33 34 -581 -467 126 -2,518 647 -39.08%
Tax 0 0 0 -24 0 -947 21 -
NP 33 34 -581 -491 126 -3,465 668 -39.41%
-
NP to SH 33 34 -581 -491 126 -3,465 668 -39.41%
-
Tax Rate 0.00% 0.00% - - 0.00% - -3.25% -
Total Cost 11,785 13,259 13,790 15,618 11,606 13,323 11,671 0.16%
-
Net Worth 32,174 33,149 31,039 32,196 34,650 44,012 50,895 -7.35%
Dividend
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 32,174 33,149 31,039 32,196 34,650 44,012 50,895 -7.35%
NOSH 82,500 85,000 79,589 80,491 78,750 80,023 79,523 0.61%
Ratio Analysis
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.28% 0.26% -4.40% -3.25% 1.07% -35.15% 5.41% -
ROE 0.10% 0.10% -1.87% -1.53% 0.36% -7.87% 1.31% -
Per Share
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.32 15.64 16.60 18.79 14.90 12.32 15.52 -1.33%
EPS 0.04 0.04 -0.73 -0.61 0.16 -4.33 0.84 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.40 0.44 0.55 0.64 -7.92%
Adjusted Per Share Value based on latest NOSH - 80,491
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.83 4.31 4.29 4.91 3.81 3.20 4.00 -0.72%
EPS 0.01 0.01 -0.19 -0.16 0.04 -1.12 0.22 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.1075 0.1007 0.1045 0.1124 0.1428 0.1651 -7.35%
Price Multiplier on Financial Quarter End Date
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.25 0.25 0.17 0.25 0.19 0.25 0.43 -
P/RPS 1.75 1.60 1.02 1.33 1.28 2.03 2.77 -7.36%
P/EPS 625.00 625.00 -23.29 -40.98 118.75 -5.77 51.19 51.71%
EY 0.16 0.16 -4.29 -2.44 0.84 -17.32 1.95 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.44 0.63 0.43 0.45 0.67 -0.76%
Price Multiplier on Announcement Date
30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/10/11 30/05/11 23/11/09 21/11/08 26/11/07 24/11/06 23/11/05 -
Price 0.28 0.24 0.22 0.17 0.17 0.25 0.38 -
P/RPS 1.95 1.53 1.33 0.90 1.14 2.03 2.45 -3.73%
P/EPS 700.00 600.00 -30.14 -27.87 106.25 -5.77 45.24 57.82%
EY 0.14 0.17 -3.32 -3.59 0.94 -17.32 2.21 -36.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.56 0.43 0.39 0.45 0.59 3.37%

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