[TPC] YoY TTM 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- 64.2%
YoY- 84.85%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,447 42,627 48,450 58,194 51,487 39,772 44,071 4.61%
PBT -1,831 -12,901 -2,025 -1,480 -7,298 -12,963 -3,325 -8.16%
Tax 16 -3 126 483 716 2,042 -514 -
NP -1,815 -12,904 -1,899 -997 -6,582 -10,921 -3,839 -10.14%
-
NP to SH -1,815 -12,904 -1,899 -997 -6,582 -10,921 -3,839 -10.14%
-
Tax Rate - - - - - - - -
Total Cost 62,262 55,531 50,349 59,191 58,069 50,693 47,910 3.81%
-
Net Worth 20,908 22,375 29,420 30,874 32,021 35,182 47,960 -11.17%
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 20,908 22,375 29,420 30,874 32,021 35,182 47,960 -11.17%
NOSH 80,416 79,912 79,516 79,166 80,053 79,960 79,933 0.08%
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 -3.00% -30.27% -3.92% -1.71% -12.78% -27.46% -8.71% -
ROE -8.68% -57.67% -6.45% -3.23% -20.56% -31.04% -8.00% -
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 75.17 53.34 60.93 73.51 64.32 49.74 55.13 4.52%
EPS -2.26 -16.15 -2.39 -1.26 -8.22 -13.66 -4.80 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 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 19.61 13.83 15.72 18.88 16.70 12.90 14.30 4.61%
EPS -0.59 -4.19 -0.62 -0.32 -2.14 -3.54 -1.25 -10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0726 0.0955 0.1002 0.1039 0.1141 0.1556 -11.18%
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 0.41 0.54 0.41 0.18 0.23 0.42 0.69 -7.16%
P/EPS -13.51 -1.80 -10.47 -10.32 -1.82 -1.54 -7.91 7.94%
EY -7.40 -55.68 -9.55 -9.69 -54.81 -65.04 -12.64 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 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 0.44 0.54 0.43 0.16 0.17 0.38 0.51 -2.08%
P/EPS -14.62 -1.80 -10.89 -9.53 -1.34 -1.39 -5.83 14.02%
EY -6.84 -55.68 -9.19 -10.49 -74.75 -71.88 -17.15 -12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 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