[TPC] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 73.7%
YoY- -123.6%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 248,221 230,945 164,786 79,476 85,601 88,806 78,414 21.15%
PBT -18,489 15,530 79 -493 5,226 4,497 -2,814 36.81%
Tax -193 -2,352 659 -429 -1,319 354 0 -
NP -18,682 13,178 738 -922 3,907 4,851 -2,814 37.05%
-
NP to SH -18,682 13,178 738 -922 3,907 4,851 -2,814 37.05%
-
Tax Rate - 15.14% -834.18% - 25.24% -7.87% - -
Total Cost 266,903 217,767 164,048 80,398 81,694 83,955 81,228 21.90%
-
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.60%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.60%
NOSH 233,795 233,795 233,795 233,795 211,836 75,000 78,666 19.88%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -7.53% 5.71% 0.45% -1.16% 4.56% 5.46% -3.59% -
ROE -24.97% 14.09% 0.93% -1.31% 6.36% 23.10% -16.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 106.15 98.78 70.48 33.99 40.41 118.41 99.68 1.05%
EPS -7.99 5.64 0.32 -0.39 1.84 6.47 -3.58 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.40 0.34 0.30 0.29 0.28 0.22 6.43%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 80.53 74.93 53.46 25.78 27.77 28.81 25.44 21.15%
EPS -6.06 4.28 0.24 -0.30 1.27 1.57 -0.91 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2428 0.3034 0.2579 0.2276 0.1993 0.0681 0.0561 27.62%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.25 0.375 0.385 0.405 0.425 0.42 0.345 -
P/RPS 0.24 0.38 0.55 1.19 1.05 0.35 0.35 -6.08%
P/EPS -3.13 6.65 121.97 -102.70 23.04 6.49 -9.64 -17.08%
EY -31.96 15.03 0.82 -0.97 4.34 15.40 -10.37 20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.13 1.35 1.47 1.50 1.57 -10.99%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.255 0.35 0.36 0.41 0.465 0.48 0.415 -
P/RPS 0.24 0.35 0.51 1.21 1.15 0.41 0.42 -8.89%
P/EPS -3.19 6.21 114.05 -103.97 25.21 7.42 -11.60 -19.34%
EY -31.33 16.10 0.88 -0.96 3.97 13.48 -8.62 23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.06 1.37 1.60 1.71 1.89 -13.33%

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