[TPC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.27%
YoY- -1191.89%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 276,181 257,845 245,442 241,413 242,984 248,221 244,929 8.32%
PBT -42,622 -45,090 -34,798 -29,119 -28,090 -18,489 -11,102 144.98%
Tax 5,601 6,881 6,642 6,364 1,233 -193 -1,102 -
NP -37,021 -38,209 -28,156 -22,755 -26,857 -18,682 -12,204 109.41%
-
NP to SH -37,021 -38,209 -28,156 -22,755 -26,857 -18,682 -12,204 109.41%
-
Tax Rate - - - - - - - -
Total Cost 313,202 296,054 273,598 264,168 269,841 266,903 257,133 14.04%
-
Net Worth 58,564 64,728 86,305 66,126 68,114 74,827 81,828 -19.97%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 58,564 64,728 86,305 66,126 68,114 74,827 81,828 -19.97%
NOSH 308,232 308,232 308,232 238,879 234,878 233,795 233,795 20.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -13.40% -14.82% -11.47% -9.43% -11.05% -7.53% -4.98% -
ROE -63.21% -59.03% -32.62% -34.41% -39.43% -24.97% -14.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 89.60 83.65 79.63 98.57 103.45 106.15 104.76 -9.88%
EPS -12.01 -12.40 -9.13 -9.29 -11.43 -7.99 -5.22 74.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.28 0.27 0.29 0.32 0.35 -33.42%
Adjusted Per Share Value based on latest NOSH - 238,879
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 89.59 83.64 79.61 78.31 78.82 80.52 79.45 8.32%
EPS -12.01 -12.39 -9.13 -7.38 -8.71 -6.06 -3.96 109.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.2799 0.2145 0.2209 0.2427 0.2654 -19.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.225 0.23 0.285 0.25 0.225 -
P/RPS 0.21 0.24 0.28 0.23 0.28 0.24 0.21 0.00%
P/EPS -1.58 -1.61 -2.46 -2.48 -2.49 -3.13 -4.31 -48.74%
EY -63.21 -61.98 -40.60 -40.40 -40.12 -31.96 -23.20 94.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.80 0.85 0.98 0.78 0.64 34.61%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/09/21 29/06/21 26/02/21 26/11/20 28/08/20 25/06/20 -
Price 0.18 0.20 0.20 0.24 0.25 0.255 0.255 -
P/RPS 0.20 0.24 0.25 0.24 0.24 0.24 0.24 -11.43%
P/EPS -1.50 -1.61 -2.19 -2.58 -2.19 -3.19 -4.89 -54.48%
EY -66.73 -61.98 -45.67 -38.71 -45.74 -31.33 -20.47 119.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.71 0.89 0.86 0.80 0.73 19.17%

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