[TPC] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -46.44%
YoY- 243.99%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 95,220 83,608 78,978 77,732 84,124 73,231 69,333 23.57%
PBT 7,328 4,432 3,818 3,550 6,628 -4,073 765 351.66%
Tax 0 332 0 0 0 0 0 -
NP 7,328 4,764 3,818 3,550 6,628 -4,073 765 351.66%
-
NP to SH 7,328 4,764 3,818 3,550 6,628 -4,073 765 351.66%
-
Tax Rate 0.00% -7.49% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 87,892 78,844 75,160 74,182 77,496 77,304 68,568 18.01%
-
Net Worth 22,400 20,782 19,199 17,590 17,610 16,003 20,727 5.31%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 22,400 20,782 19,199 17,590 17,610 16,003 20,727 5.31%
NOSH 80,000 79,932 79,999 79,954 80,048 80,019 79,722 0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.70% 5.70% 4.84% 4.57% 7.88% -5.56% 1.10% -
ROE 32.71% 22.92% 19.89% 20.18% 37.64% -25.45% 3.69% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 119.03 104.60 98.72 97.22 105.09 91.52 86.97 23.29%
EPS 9.16 5.96 4.77 4.44 8.28 -5.09 0.96 350.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.22 0.22 0.20 0.26 5.06%
Adjusted Per Share Value based on latest NOSH - 78,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.89 27.12 25.62 25.22 27.29 23.76 22.49 23.58%
EPS 2.38 1.55 1.24 1.15 2.15 -1.32 0.25 349.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0674 0.0623 0.0571 0.0571 0.0519 0.0672 5.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.505 0.405 0.41 0.345 0.33 0.355 0.34 -
P/RPS 0.42 0.39 0.42 0.35 0.31 0.39 0.39 5.06%
P/EPS 5.51 6.80 8.59 7.77 3.99 -6.97 35.42 -71.10%
EY 18.14 14.72 11.64 12.87 25.09 -14.34 2.82 246.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.56 1.71 1.57 1.50 1.78 1.31 23.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 -
Price 0.48 0.40 0.40 0.415 0.30 0.425 0.36 -
P/RPS 0.40 0.38 0.41 0.43 0.29 0.46 0.41 -1.63%
P/EPS 5.24 6.71 8.38 9.35 3.62 -8.35 37.50 -73.10%
EY 19.08 14.90 11.93 10.70 27.60 -11.98 2.67 271.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.54 1.67 1.89 1.36 2.13 1.38 15.38%

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