[TPC] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 99.52%
YoY- 99.3%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Revenue 20,860 23,805 21,031 16,754 10,045 11,733 13,300 8.52%
PBT 1,424 1,832 1,657 -63 -9,049 -952 714 13.36%
Tax -527 0 0 0 0 0 0 -
NP 897 1,832 1,657 -63 -9,049 -952 714 4.23%
-
NP to SH 897 1,832 1,657 -63 -9,049 -952 714 4.23%
-
Tax Rate 37.01% 0.00% 0.00% - - - 0.00% -
Total Cost 19,963 21,973 19,374 16,817 19,094 12,685 12,586 8.74%
-
Net Worth 50,699 22,400 17,610 19,687 24,804 29,599 30,525 9.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Net Worth 50,699 22,400 17,610 19,687 24,804 29,599 30,525 9.65%
NOSH 194,999 80,000 80,048 78,750 80,014 79,999 80,329 17.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
NP Margin 4.30% 7.70% 7.88% -0.38% -90.08% -8.11% 5.37% -
ROE 1.77% 8.18% 9.41% -0.32% -36.48% -3.22% 2.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
RPS 10.70 29.76 26.27 21.27 12.55 14.67 16.56 -7.62%
EPS 0.46 2.29 2.07 -0.08 -11.31 -1.19 0.89 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.22 0.25 0.31 0.37 0.38 -6.66%
Adjusted Per Share Value based on latest NOSH - 78,750
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
RPS 6.77 7.72 6.82 5.43 3.26 3.81 4.31 8.55%
EPS 0.29 0.59 0.54 -0.02 -2.94 -0.31 0.23 4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.0727 0.0571 0.0639 0.0805 0.096 0.099 9.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 30/09/10 -
Price 0.405 0.505 0.33 0.29 0.31 0.28 0.25 -
P/RPS 3.79 1.70 1.26 1.36 2.47 1.91 1.51 18.19%
P/EPS 88.04 22.05 15.94 -362.50 -2.74 -23.53 28.13 23.03%
EY 1.14 4.53 6.27 -0.28 -36.48 -4.25 3.56 -18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.80 1.50 1.16 1.00 0.76 0.66 16.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Date 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 29/11/10 -
Price 0.47 0.48 0.30 0.29 0.28 0.30 0.25 -
P/RPS 4.39 1.61 1.14 1.36 2.23 2.05 1.51 21.39%
P/EPS 102.17 20.96 14.49 -362.50 -2.48 -25.21 28.13 26.40%
EY 0.98 4.77 6.90 -0.28 -40.39 -3.97 3.56 -20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.71 1.36 1.16 0.90 0.81 0.66 20.11%

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