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

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.99%
YoY- -744.56%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 88,806 78,414 60,447 42,627 48,450 58,194 51,487 8.09%
PBT 4,497 -2,814 -1,831 -12,901 -2,025 -1,480 -7,298 -
Tax 354 0 16 -3 126 483 716 -9.56%
NP 4,851 -2,814 -1,815 -12,904 -1,899 -997 -6,582 -
-
NP to SH 4,851 -2,814 -1,815 -12,904 -1,899 -997 -6,582 -
-
Tax Rate -7.87% - - - - - - -
Total Cost 83,955 81,228 62,262 55,531 50,349 59,191 58,069 5.40%
-
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 5.46% -3.59% -3.00% -30.27% -3.92% -1.71% -12.78% -
ROE 23.10% -16.26% -8.68% -57.67% -6.45% -3.23% -20.56% -
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 118.41 99.68 75.17 53.34 60.93 73.51 64.32 9.10%
EPS 6.47 -3.58 -2.26 -16.15 -2.39 -1.26 -8.22 -
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 28.81 25.44 19.61 13.83 15.72 18.88 16.70 8.09%
EPS 1.57 -0.91 -0.59 -4.19 -0.62 -0.32 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0561 0.0678 0.0726 0.0954 0.1001 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 0.35 0.35 0.41 0.54 0.41 0.18 0.23 6.17%
P/EPS 6.49 -9.64 -13.51 -1.80 -10.47 -10.32 -1.82 -
EY 15.40 -10.37 -7.40 -55.68 -9.55 -9.69 -54.81 -
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 0.41 0.42 0.44 0.54 0.43 0.16 0.17 13.39%
P/EPS 7.42 -11.60 -14.62 -1.80 -10.89 -9.53 -1.34 -
EY 13.48 -8.62 -6.84 -55.68 -9.19 -10.49 -74.75 -
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