[TPC] YoY TTM 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- 68.07%
YoY- 61.78%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 CAGR
Revenue 86,128 85,765 77,508 53,343 44,540 50,598 48,541 10.98%
PBT 3,630 4,585 -2,353 -4,229 -11,237 -1,249 -730 -
Tax -731 354 0 13 207 126 126 -
NP 2,899 4,939 -2,353 -4,216 -11,030 -1,123 -604 -
-
NP to SH 2,899 4,939 -2,353 -4,216 -11,030 -1,123 -604 -
-
Tax Rate 20.14% -7.72% - - - - - -
Total Cost 83,229 80,826 79,861 57,559 55,570 51,721 49,145 10.04%
-
Net Worth 50,699 22,400 17,610 19,687 24,802 29,599 30,485 9.68%
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 24,802 29,599 30,485 9.68%
NOSH 194,999 80,000 80,048 78,750 80,008 79,999 80,224 17.51%
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 3.37% 5.76% -3.04% -7.90% -24.76% -2.22% -1.24% -
ROE 5.72% 22.05% -13.36% -21.41% -44.47% -3.79% -1.98% -
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 44.17 107.21 96.83 67.74 55.67 63.25 60.51 -5.55%
EPS 1.49 6.17 -2.94 -5.35 -13.79 -1.40 -0.75 -
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 27.94 27.82 25.14 17.30 14.45 16.41 15.75 10.97%
EPS 0.94 1.60 -0.76 -1.37 -3.58 -0.36 -0.20 -
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 0.0989 9.68%
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 0.92 0.47 0.34 0.43 0.56 0.44 0.41 15.81%
P/EPS 27.24 8.18 -11.23 -5.42 -2.25 -19.95 -33.21 -
EY 3.67 12.23 -8.91 -18.46 -44.47 -5.01 -3.01 -
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 1.06 0.45 0.31 0.43 0.50 0.47 0.41 18.83%
P/EPS 31.61 7.77 -10.21 -5.42 -2.03 -21.37 -33.21 -
EY 3.16 12.86 -9.80 -18.46 -49.24 -4.68 -3.01 -
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