[TPC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 77.75%
YoY- -250.03%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 202,812 106,336 92,456 75,998 76,036 82,686 83,300 81.07%
PBT 18,944 -1,256 -3,761 -5,806 -33,120 5,425 6,430 105.64%
Tax -3,912 1,026 0 0 7,020 -1,538 -2,269 43.83%
NP 15,032 -230 -3,761 -5,806 -26,100 3,887 4,161 135.62%
-
NP to SH 15,032 -230 -3,761 -5,806 -26,100 3,887 4,161 135.62%
-
Tax Rate 20.65% - - - - 28.35% 35.29% -
Total Cost 187,780 106,566 96,217 81,804 102,136 78,799 79,138 77.99%
-
Net Worth 86,504 72,476 70,138 70,138 67,722 69,369 77,135 7.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 86,504 72,476 70,138 70,138 67,722 69,369 77,135 7.94%
NOSH 233,795 233,795 233,795 233,795 233,795 223,771 233,775 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.41% -0.22% -4.07% -7.64% -34.33% 4.70% 5.00% -
ROE 17.38% -0.32% -5.36% -8.28% -38.54% 5.60% 5.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 86.75 45.48 39.55 32.51 33.68 36.95 37.80 74.07%
EPS 6.44 -0.10 -1.61 -2.48 -11.56 1.74 1.89 126.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.31 0.30 0.30 0.30 0.31 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.79 34.49 29.99 24.65 24.66 26.82 27.02 81.08%
EPS 4.88 -0.07 -1.22 -1.88 -8.47 1.26 1.35 135.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2351 0.2275 0.2275 0.2197 0.225 0.2502 7.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.38 0.385 0.43 0.405 0.485 0.495 0.465 -
P/RPS 0.44 0.85 1.09 1.25 1.44 1.34 1.23 -49.63%
P/EPS 5.91 -391.35 -26.73 -16.31 -4.19 28.50 24.63 -61.41%
EY 16.92 -0.26 -3.74 -6.13 -23.84 3.51 4.06 159.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.24 1.43 1.35 1.62 1.60 1.33 -15.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 -
Price 0.355 0.40 0.39 0.41 0.46 0.50 0.53 -
P/RPS 0.41 0.88 0.99 1.26 1.37 1.35 1.40 -55.93%
P/EPS 5.52 -406.60 -24.24 -16.51 -3.98 28.78 28.07 -66.21%
EY 18.11 -0.25 -4.13 -6.06 -25.13 3.47 3.56 196.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.29 1.30 1.37 1.53 1.61 1.51 -26.08%

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