[TPC] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -2.57%
YoY- -313.55%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 267,078 257,296 241,413 238,864 234,214 241,180 245,450 5.79%
PBT -58,212 -40,648 -29,119 -28,418 -26,270 -17,932 4,158 -
Tax 1,680 260 6,364 2,137 646 -852 -2,074 -
NP -56,532 -40,388 -22,755 -26,281 -25,624 -18,784 2,084 -
-
NP to SH -56,532 -40,388 -22,755 -26,281 -25,624 -18,784 2,084 -
-
Tax Rate - - - - - - 49.88% -
Total Cost 323,610 297,684 264,168 265,145 259,838 259,964 243,366 20.94%
-
Net Worth 64,728 86,305 66,126 68,114 74,827 81,828 86,504 -17.59%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 64,728 86,305 66,126 68,114 74,827 81,828 86,504 -17.59%
NOSH 308,232 308,232 238,879 234,878 233,795 233,795 233,795 20.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -21.17% -15.70% -9.43% -11.00% -10.94% -7.79% 0.85% -
ROE -87.34% -46.80% -34.41% -38.58% -34.24% -22.96% 2.41% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 86.65 83.47 98.57 101.70 100.16 103.16 104.99 -12.02%
EPS -18.34 -13.12 -9.29 -11.19 -10.96 -8.04 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.27 0.29 0.32 0.35 0.37 -31.47%
Adjusted Per Share Value based on latest NOSH - 234,878
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 86.63 83.46 78.31 77.48 75.97 78.23 79.62 5.79%
EPS -18.34 -13.10 -7.38 -8.52 -8.31 -6.09 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2799 0.2145 0.2209 0.2427 0.2654 0.2806 -17.58%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.20 0.225 0.23 0.285 0.25 0.225 0.305 -
P/RPS 0.23 0.27 0.23 0.28 0.25 0.22 0.29 -14.33%
P/EPS -1.09 -1.72 -2.48 -2.55 -2.28 -2.80 34.22 -
EY -91.70 -58.24 -40.40 -39.26 -43.83 -35.71 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.85 0.98 0.78 0.64 0.82 10.31%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 29/06/21 26/02/21 26/11/20 28/08/20 25/06/20 27/02/20 -
Price 0.20 0.00 0.24 0.25 0.255 0.255 0.29 -
P/RPS 0.23 0.00 0.24 0.25 0.25 0.25 0.28 -12.30%
P/EPS -1.09 0.00 -2.58 -2.23 -2.33 -3.17 32.53 -
EY -91.70 0.00 -38.71 -44.76 -42.97 -31.51 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.89 0.86 0.80 0.73 0.78 14.06%

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