[TPC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 140.68%
YoY- 2730.16%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 83,608 59,234 38,866 21,031 73,231 52,000 33,683 83.02%
PBT 4,432 2,864 1,775 1,657 -4,073 574 516 317.76%
Tax 332 0 0 0 0 0 0 -
NP 4,764 2,864 1,775 1,657 -4,073 574 516 338.31%
-
NP to SH 4,764 2,864 1,775 1,657 -4,073 574 516 338.31%
-
Tax Rate -7.49% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 78,844 56,370 37,091 19,374 77,304 51,426 33,167 77.83%
-
Net Worth 20,782 19,199 17,590 17,610 16,003 20,727 20,639 0.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 20,782 19,199 17,590 17,610 16,003 20,727 20,639 0.46%
NOSH 79,932 80,000 79,954 80,048 80,019 79,722 79,384 0.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.70% 4.84% 4.57% 7.88% -5.56% 1.10% 1.53% -
ROE 22.92% 14.92% 10.09% 9.41% -25.45% 2.77% 2.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 104.60 74.04 48.61 26.27 91.52 65.23 42.43 82.19%
EPS 5.96 3.58 2.22 2.07 -5.09 0.72 0.65 336.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.22 0.20 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 80,048
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.12 19.21 12.61 6.82 23.75 16.87 10.93 82.97%
EPS 1.55 0.93 0.58 0.54 -1.32 0.19 0.17 334.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0623 0.0571 0.0571 0.0519 0.0672 0.067 0.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.405 0.41 0.345 0.33 0.355 0.34 0.305 -
P/RPS 0.39 0.55 0.71 1.26 0.39 0.52 0.72 -33.47%
P/EPS 6.80 11.45 15.54 15.94 -6.97 47.22 46.92 -72.31%
EY 14.72 8.73 6.43 6.27 -14.34 2.12 2.13 261.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 1.57 1.50 1.78 1.31 1.17 21.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 -
Price 0.40 0.40 0.415 0.30 0.425 0.36 0.33 -
P/RPS 0.38 0.54 0.85 1.14 0.46 0.55 0.78 -38.00%
P/EPS 6.71 11.17 18.69 14.49 -8.35 50.00 50.77 -73.95%
EY 14.90 8.95 5.35 6.90 -11.98 2.00 1.97 283.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.67 1.89 1.36 2.13 1.38 1.27 13.67%

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