[TPC] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 34.28%
YoY- -148.96%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 62,265 62,041 56,812 60,295 63,836 67,278 53,520 10.56%
PBT -7,805 -8,179 -8,652 -4,483 -6,776 1,422 -1,265 234.54%
Tax 4,761 1,280 536 -213 -370 -146 -373 -
NP -3,044 -6,899 -8,116 -4,696 -7,146 1,276 -1,638 50.87%
-
NP to SH -3,044 -6,899 -8,116 -4,696 -7,146 1,276 -1,638 50.87%
-
Tax Rate - - - - - 10.27% - -
Total Cost 65,309 68,940 64,928 64,991 70,982 66,002 55,158 11.86%
-
Net Worth 66,126 68,114 74,827 81,828 86,504 93,518 93,518 -20.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 66,126 68,114 74,827 81,828 86,504 93,518 93,518 -20.54%
NOSH 238,879 234,878 233,795 233,795 233,795 233,795 233,795 1.43%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -4.89% -11.12% -14.29% -7.79% -11.19% 1.90% -3.06% -
ROE -4.60% -10.13% -10.85% -5.74% -8.26% 1.36% -1.75% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.42 26.41 24.30 25.79 27.30 28.78 22.89 7.20%
EPS -1.24 -2.94 -3.47 -2.01 -3.06 0.55 -0.70 46.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.32 0.35 0.37 0.40 0.40 -22.95%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.20 20.12 18.43 19.56 20.71 21.82 17.36 10.57%
EPS -0.99 -2.24 -2.63 -1.52 -2.32 0.41 -0.53 51.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2209 0.2427 0.2654 0.2806 0.3033 0.3033 -20.53%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.23 0.285 0.25 0.225 0.305 0.32 0.375 -
P/RPS 0.90 1.08 1.03 0.87 1.12 1.11 1.64 -32.84%
P/EPS -18.51 -9.70 -7.20 -11.20 -9.98 58.63 -53.52 -50.56%
EY -5.40 -10.31 -13.88 -8.93 -10.02 1.71 -1.87 102.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 0.78 0.64 0.82 0.80 0.94 -6.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 25/06/20 27/02/20 26/11/19 29/08/19 -
Price 0.24 0.25 0.255 0.255 0.29 0.325 0.35 -
P/RPS 0.94 0.95 1.05 0.99 1.06 1.13 1.53 -27.62%
P/EPS -19.31 -8.51 -7.35 -12.70 -9.49 59.55 -49.96 -46.78%
EY -5.18 -11.75 -13.61 -7.88 -10.54 1.68 -2.00 88.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.80 0.73 0.78 0.81 0.88 0.75%

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