[TPC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -19.59%
YoY- -55.04%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 85,765 82,991 80,465 78,414 77,508 73,231 67,110 17.78%
PBT 4,585 4,410 -1,783 -2,814 -2,353 -4,073 593 291.49%
Tax 354 354 0 0 0 0 16 689.60%
NP 4,939 4,764 -1,783 -2,814 -2,353 -4,073 609 304.17%
-
NP to SH 4,939 4,764 -1,783 -2,814 -2,353 -4,073 609 304.17%
-
Tax Rate -7.72% -8.03% - - - - -2.70% -
Total Cost 80,826 78,227 82,248 81,228 79,861 77,304 66,501 13.90%
-
Net Worth 22,400 20,756 19,217 17,306 17,610 15,996 21,542 2.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 22,400 20,756 19,217 17,306 17,610 15,996 21,542 2.64%
NOSH 80,000 79,831 80,073 78,666 80,048 79,982 82,857 -2.31%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.76% 5.74% -2.22% -3.59% -3.04% -5.56% 0.91% -
ROE 22.05% 22.95% -9.28% -16.26% -13.36% -25.46% 2.83% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 107.21 103.96 100.49 99.68 96.83 91.56 80.99 20.58%
EPS 6.17 5.97 -2.23 -3.58 -2.94 -5.09 0.74 311.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.22 0.22 0.20 0.26 5.06%
Adjusted Per Share Value based on latest NOSH - 78,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.82 26.92 26.10 25.44 25.14 23.75 21.77 17.77%
EPS 1.60 1.55 -0.58 -0.91 -0.76 -1.32 0.20 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0673 0.0623 0.0561 0.0571 0.0519 0.0699 2.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.505 0.405 0.41 0.345 0.33 0.355 0.34 -
P/RPS 0.47 0.39 0.41 0.35 0.34 0.39 0.42 7.79%
P/EPS 8.18 6.79 -18.41 -9.64 -11.23 -6.97 46.26 -68.52%
EY 12.23 14.73 -5.43 -10.37 -8.91 -14.34 2.16 218.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.56 1.71 1.57 1.50 1.78 1.31 23.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 -
Price 0.48 0.40 0.40 0.415 0.30 0.425 0.36 -
P/RPS 0.45 0.38 0.40 0.42 0.31 0.46 0.44 1.51%
P/EPS 7.77 6.70 -17.96 -11.60 -10.21 -8.35 48.98 -70.72%
EY 12.86 14.92 -5.57 -8.62 -9.80 -11.98 2.04 241.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.54 1.67 1.89 1.36 2.13 1.38 15.38%

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