[TPC] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.08%
YoY- -25.3%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 318,628 203,673 94,332 301,254 213,916 133,539 64,324 190.30%
PBT 6,263 4,327 3,191 -31,041 -34,817 -29,106 -10,162 -
Tax 252 -1,112 -706 2,528 840 840 65 146.58%
NP 6,515 3,215 2,485 -28,513 -33,977 -28,266 -10,097 -
-
NP to SH 6,515 3,215 2,485 -28,513 -33,977 -28,266 -10,097 -
-
Tax Rate -4.02% 25.70% 22.12% - - - - -
Total Cost 312,113 200,458 91,847 329,767 247,893 161,805 74,421 159.83%
-
Net Worth 70,893 64,728 64,728 64,728 58,564 64,728 86,305 -12.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 70,893 64,728 64,728 64,728 58,564 64,728 86,305 -12.28%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.04% 1.58% 2.63% -9.46% -15.88% -21.17% -15.70% -
ROE 9.19% 4.97% 3.84% -44.05% -58.02% -43.67% -11.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 103.37 66.08 30.60 97.74 69.40 43.32 20.87 190.28%
EPS 2.11 1.04 0.81 -9.25 -11.02 -9.17 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.21 0.19 0.21 0.28 -12.28%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 103.35 66.07 30.60 97.72 69.39 43.32 20.86 190.34%
EPS 2.11 1.04 0.81 -9.25 -11.02 -9.17 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.21 0.19 0.21 0.2799 -12.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.205 0.20 0.19 0.19 0.20 0.225 -
P/RPS 0.17 0.31 0.65 0.19 0.27 0.46 1.08 -70.81%
P/EPS 8.52 19.65 24.81 -2.05 -1.72 -2.18 -6.87 -
EY 11.74 5.09 4.03 -48.69 -58.02 -45.85 -14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.98 0.95 0.90 1.00 0.95 0.80 -1.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 24/11/21 27/09/21 29/06/21 -
Price 0.195 0.20 0.20 0.21 0.18 0.20 0.00 -
P/RPS 0.19 0.30 0.65 0.21 0.26 0.46 0.00 -
P/EPS 9.23 19.17 24.81 -2.27 -1.63 -2.18 0.00 -
EY 10.84 5.22 4.03 -44.05 -61.24 -45.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.95 1.00 0.95 0.95 0.00 -

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