[TPC] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 115.72%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,009 82,686 62,475 41,209 20,860 89,073 66,509 -56.57%
PBT -8,280 5,425 4,823 3,050 1,424 4,038 3,296 -
Tax 1,755 -1,538 -1,702 -1,115 -527 -204 0 -
NP -6,525 3,887 3,121 1,935 897 3,834 3,296 -
-
NP to SH -6,525 3,887 3,121 1,935 897 3,834 3,296 -
-
Tax Rate - 28.35% 35.29% 36.56% 37.01% 5.05% 0.00% -
Total Cost 25,534 78,799 59,354 39,274 19,963 85,239 63,213 -45.32%
-
Net Worth 67,722 69,369 77,135 61,664 50,699 24,812 24,000 99.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 67,722 69,369 77,135 61,664 50,699 24,812 24,000 99.55%
NOSH 233,795 223,771 233,775 212,637 194,999 80,041 80,000 104.27%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -34.33% 4.70% 5.00% 4.70% 4.30% 4.30% 4.96% -
ROE -9.63% 5.60% 4.05% 3.14% 1.77% 15.45% 13.73% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.42 36.95 28.35 19.38 10.70 111.28 83.14 -78.24%
EPS -2.89 1.74 1.42 0.91 0.46 4.79 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.35 0.29 0.26 0.31 0.30 0.00%
Adjusted Per Share Value based on latest NOSH - 211,836
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.17 26.82 20.27 13.37 6.77 28.89 21.57 -56.55%
EPS -2.12 1.26 1.01 0.63 0.29 1.24 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.225 0.2502 0.20 0.1645 0.0805 0.0778 99.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.485 0.495 0.465 0.425 0.405 0.375 0.50 -
P/RPS 5.76 1.34 1.64 2.19 3.79 0.34 0.60 351.07%
P/EPS -16.78 28.50 32.84 46.70 88.04 7.83 12.14 -
EY -5.96 3.51 3.05 2.14 1.14 12.77 8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.60 1.33 1.47 1.56 1.21 1.67 -2.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 -
Price 0.46 0.50 0.53 0.465 0.47 0.395 0.58 -
P/RPS 5.46 1.35 1.87 2.40 4.39 0.35 0.70 292.81%
P/EPS -15.91 28.78 37.43 51.10 102.17 8.25 14.08 -
EY -6.28 3.47 2.67 1.96 0.98 12.13 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.61 1.51 1.60 1.81 1.27 1.93 -14.33%

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