[TPC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 509.52%
YoY- 109.49%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,124 73,231 69,333 67,366 67,016 46,634 42,032 58.88%
PBT 6,628 -4,073 765 1,032 -252 -13,215 -17,645 -
Tax 0 0 0 0 0 13 -4 -
NP 6,628 -4,073 765 1,032 -252 -13,202 -17,649 -
-
NP to SH 6,628 -4,073 765 1,032 -252 -13,202 -17,649 -
-
Tax Rate 0.00% - 0.00% 0.00% - - - -
Total Cost 77,496 77,304 68,568 66,334 67,268 59,836 59,681 19.04%
-
Net Worth 17,610 16,003 20,727 20,639 19,687 20,025 19,983 -8.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,610 16,003 20,727 20,639 19,687 20,025 19,983 -8.08%
NOSH 80,048 80,019 79,722 79,384 78,750 80,103 79,932 0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.88% -5.56% 1.10% 1.53% -0.38% -28.31% -41.99% -
ROE 37.64% -25.45% 3.69% 5.00% -1.28% -65.93% -88.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 105.09 91.52 86.97 84.86 85.10 58.22 52.58 58.73%
EPS 8.28 -5.09 0.96 1.30 -0.32 -16.50 -22.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.26 0.26 0.25 0.25 0.25 -8.17%
Adjusted Per Share Value based on latest NOSH - 80,416
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.29 23.75 22.49 21.85 21.74 15.13 13.63 58.92%
EPS 2.15 -1.32 0.25 0.33 -0.08 -4.28 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0519 0.0672 0.067 0.0639 0.065 0.0648 -8.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.33 0.355 0.34 0.305 0.29 0.29 0.34 -
P/RPS 0.31 0.39 0.39 0.36 0.34 0.50 0.65 -38.98%
P/EPS 3.99 -6.97 35.42 23.46 -90.63 -1.76 -1.54 -
EY 25.09 -14.34 2.82 4.26 -1.10 -56.83 -64.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.78 1.31 1.17 1.16 1.16 1.36 6.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.30 0.425 0.36 0.33 0.29 0.29 0.29 -
P/RPS 0.29 0.46 0.41 0.39 0.34 0.50 0.55 -34.75%
P/EPS 3.62 -8.35 37.50 25.38 -90.63 -1.76 -1.31 -
EY 27.60 -11.98 2.67 3.94 -1.10 -56.83 -76.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.13 1.38 1.27 1.16 1.16 1.16 11.19%

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