[TPC] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -151.49%
YoY- 33.34%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 133,539 117,107 114,336 96,449 37,999 41,209 44,681 19.99%
PBT -29,106 -13,135 9,512 -1,568 -2,903 3,050 1,862 -
Tax 840 323 -1,558 -367 0 -1,115 0 -
NP -28,266 -12,812 7,954 -1,935 -2,903 1,935 1,862 -
-
NP to SH -28,266 -12,812 7,954 -1,935 -2,903 1,935 1,862 -
-
Tax Rate - - 16.38% - - 36.56% 0.00% -
Total Cost 161,805 129,919 106,382 98,384 40,902 39,274 42,819 24.77%
-
Net Worth 64,728 74,827 93,518 79,490 70,138 61,664 22,375 19.34%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 64,728 74,827 93,518 79,490 70,138 61,664 22,375 19.34%
NOSH 308,232 233,795 233,795 233,795 233,795 212,637 79,914 25.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -21.17% -10.94% 6.96% -2.01% -7.64% 4.70% 4.17% -
ROE -43.67% -17.12% 8.51% -2.43% -4.14% 3.14% 8.32% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.32 50.08 48.90 41.25 16.25 19.38 55.91 -4.15%
EPS -9.17 -5.48 3.40 -0.83 -1.24 0.91 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.32 0.40 0.34 0.30 0.29 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.32 37.99 37.09 31.29 12.33 13.37 14.50 19.99%
EPS -9.17 -4.16 2.58 -0.63 -0.94 0.63 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2428 0.3034 0.2579 0.2276 0.2001 0.0726 19.34%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.20 0.25 0.375 0.385 0.405 0.425 0.42 -
P/RPS 0.46 0.50 0.77 0.93 2.49 2.19 0.75 -7.81%
P/EPS -2.18 -4.56 11.02 -46.52 -32.62 46.70 18.03 -
EY -45.85 -21.92 9.07 -2.15 -3.07 2.14 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.94 1.13 1.35 1.47 1.50 -7.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/09/21 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 -
Price 0.20 0.255 0.35 0.36 0.41 0.465 0.48 -
P/RPS 0.46 0.51 0.72 0.87 2.52 2.40 0.86 -9.89%
P/EPS -2.18 -4.65 10.29 -43.50 -33.02 51.10 20.60 -
EY -45.85 -21.49 9.72 -2.30 -3.03 1.96 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.88 1.06 1.37 1.60 1.71 -9.32%

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