[TPC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -36.41%
YoY- -261.08%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 257,296 241,413 238,864 234,214 241,180 245,450 242,152 4.12%
PBT -40,648 -29,119 -28,418 -26,270 -17,932 4,158 14,578 -
Tax 260 6,364 2,137 646 -852 -2,074 -2,272 -
NP -40,388 -22,755 -26,281 -25,624 -18,784 2,084 12,306 -
-
NP to SH -40,388 -22,755 -26,281 -25,624 -18,784 2,084 12,306 -
-
Tax Rate - - - - - 49.88% 15.59% -
Total Cost 297,684 264,168 265,145 259,838 259,964 243,366 229,845 18.79%
-
Net Worth 86,305 66,126 68,114 74,827 81,828 86,504 93,518 -5.20%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 86,305 66,126 68,114 74,827 81,828 86,504 93,518 -5.20%
NOSH 308,232 238,879 234,878 233,795 233,795 233,795 233,795 20.21%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -15.70% -9.43% -11.00% -10.94% -7.79% 0.85% 5.08% -
ROE -46.80% -34.41% -38.58% -34.24% -22.96% 2.41% 13.16% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 83.47 98.57 101.70 100.16 103.16 104.99 103.57 -13.38%
EPS -13.12 -9.29 -11.19 -10.96 -8.04 0.89 5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.29 0.32 0.35 0.37 0.40 -21.14%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 83.46 78.31 77.48 75.97 78.23 79.62 78.55 4.12%
EPS -13.10 -7.38 -8.52 -8.31 -6.09 0.68 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2145 0.2209 0.2427 0.2654 0.2806 0.3033 -5.20%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.225 0.23 0.285 0.25 0.225 0.305 0.32 -
P/RPS 0.27 0.23 0.28 0.25 0.22 0.29 0.31 -8.79%
P/EPS -1.72 -2.48 -2.55 -2.28 -2.80 34.22 6.08 -
EY -58.24 -40.40 -39.26 -43.83 -35.71 2.92 16.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.98 0.78 0.64 0.82 0.80 0.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 29/06/21 26/02/21 26/11/20 28/08/20 25/06/20 27/02/20 26/11/19 -
Price 0.00 0.24 0.25 0.255 0.255 0.29 0.325 -
P/RPS 0.00 0.24 0.25 0.25 0.25 0.28 0.31 -
P/EPS 0.00 -2.58 -2.23 -2.33 -3.17 32.53 6.17 -
EY 0.00 -38.71 -44.76 -42.97 -31.51 3.07 16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.86 0.80 0.73 0.78 0.81 -

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