Highlights

[TPC] QoQ Cumulative Quarter Result on 2018-06-30 [#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


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 60,816 213,058 151,110 96,449 50,703 106,336 69,342 -8.38%
  QoQ % -71.46% 41.00% 56.67% 90.22% -52.32% 53.35% -
  Horiz. % 87.70% 307.26% 217.92% 139.09% 73.12% 153.35% 100.00%
PBT 10,777 4,450 -3,988 -1,568 4,736 -1,256 -2,821 -
  QoQ % 142.18% 211.58% -154.34% -133.11% 477.07% 55.48% -
  Horiz. % -382.03% -157.75% 141.37% 55.58% -167.88% 44.52% 100.00%
Tax -1,185 -1,161 32 -367 -978 1,026 0 -
  QoQ % -2.07% -3,728.12% 108.72% 62.47% -195.32% 0.00% -
  Horiz. % -115.50% -113.16% 3.12% -35.77% -95.32% 100.00% -
NP 9,592 3,289 -3,956 -1,935 3,758 -230 -2,821 -
  QoQ % 191.64% 183.14% -104.44% -151.49% 1,733.91% 91.85% -
  Horiz. % -340.02% -116.59% 140.23% 68.59% -133.22% 8.15% 100.00%
NP to SH 9,592 3,289 -3,956 -1,935 3,758 -230 -2,821 -
  QoQ % 191.64% 183.14% -104.44% -151.49% 1,733.91% 91.85% -
  Horiz. % -340.02% -116.59% 140.23% 68.59% -133.22% 8.15% 100.00%
Tax Rate 11.00 % 26.09 % - % - % 20.65 % - % - % -
  QoQ % -57.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.27% 126.34% 0.00% 0.00% 100.00% - -
Total Cost 51,224 209,769 155,066 98,384 46,945 106,566 72,163 -20.44%
  QoQ % -75.58% 35.28% 57.61% 109.57% -55.95% 47.67% -
  Horiz. % 70.98% 290.69% 214.88% 136.34% 65.05% 147.67% 100.00%
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -0.22 % -4.07 % -
  QoQ % 924.03% 158.78% -30.35% -127.13% 3,468.18% 94.59% -
  Horiz. % -387.47% -37.84% 64.37% 49.39% -182.06% 5.41% 100.00%
ROE 10.01 % 3.91 % -5.13 % -2.43 % 4.34 % -0.32 % -4.02 % -
  QoQ % 156.01% 176.22% -111.11% -155.99% 1,456.25% 92.04% -
  Horiz. % -249.00% -97.26% 127.61% 60.45% -107.96% 7.96% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.01 91.13 64.63 41.25 21.69 45.48 29.66 -8.39%
  QoQ % -71.46% 41.00% 56.68% 90.18% -52.31% 53.34% -
  Horiz. % 87.69% 307.25% 217.90% 139.08% 73.13% 153.34% 100.00%
EPS 4.10 1.41 -1.69 -0.83 1.61 -0.10 -1.21 -
  QoQ % 190.78% 183.43% -103.61% -151.55% 1,710.00% 91.74% -
  Horiz. % -338.84% -116.53% 139.67% 68.60% -133.06% 8.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,006
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.99 91.05 64.58 41.22 21.67 45.44 29.63 -8.37%
  QoQ % -71.46% 40.99% 56.67% 90.22% -52.31% 53.36% -
  Horiz. % 87.72% 307.29% 217.95% 139.12% 73.14% 153.36% 100.00%
EPS 4.10 1.41 -1.69 -0.83 1.61 -0.10 -1.21 -
  QoQ % 190.78% 183.43% -103.61% -151.55% 1,710.00% 91.74% -
  Horiz. % -338.84% -116.53% 139.67% 68.60% -133.06% 8.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4096 0.3597 0.3297 0.3397 0.3697 0.3097 0.2997 23.18%
  QoQ % 13.87% 9.10% -2.94% -8.11% 19.37% 3.34% -
  Horiz. % 136.67% 120.02% 110.01% 113.35% 123.36% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 -
P/RPS 1.60 0.37 0.55 0.93 1.75 0.85 1.45 6.79%
  QoQ % 332.43% -32.73% -40.86% -46.86% 105.88% -41.38% -
  Horiz. % 110.34% 25.52% 37.93% 64.14% 120.69% 58.62% 100.00%
P/EPS 10.12 23.81 -20.98 -46.52 23.64 -391.35 -35.64 -
  QoQ % -57.50% 213.49% 54.90% -296.79% 106.04% -998.06% -
  Horiz. % -28.40% -66.81% 58.87% 130.53% -66.33% 1,098.06% 100.00%
EY 9.89 4.20 -4.77 -2.15 4.23 -0.26 -2.81 -
  QoQ % 135.48% 188.05% -121.86% -150.83% 1,726.92% 90.75% -
  Horiz. % -351.96% -149.47% 169.75% 76.51% -150.53% 9.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 0.93 1.08 1.13 1.03 1.24 1.43 -20.71%
  QoQ % 8.60% -13.89% -4.42% 9.71% -16.94% -13.29% -
  Horiz. % 70.63% 65.03% 75.52% 79.02% 72.03% 86.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 -
Price 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 -
P/RPS 1.58 0.47 0.56 0.87 1.64 0.88 1.31 13.32%
  QoQ % 236.17% -16.07% -35.63% -46.95% 86.36% -32.82% -
  Horiz. % 120.61% 35.88% 42.75% 66.41% 125.19% 67.18% 100.00%
P/EPS 9.99 30.57 -21.28 -43.50 22.09 -406.60 -32.32 -
  QoQ % -67.32% 243.66% 51.08% -296.92% 105.43% -1,158.04% -
  Horiz. % -30.91% -94.59% 65.84% 134.59% -68.35% 1,258.04% 100.00%
EY 10.01 3.27 -4.70 -2.30 4.53 -0.25 -3.09 -
  QoQ % 206.12% 169.57% -104.35% -150.77% 1,912.00% 91.91% -
  Horiz. % -323.95% -105.83% 152.10% 74.43% -146.60% 8.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.19 1.09 1.06 0.96 1.29 1.30 -16.06%
  QoQ % -15.97% 9.17% 2.83% 10.42% -25.58% -0.77% -
  Horiz. % 76.92% 91.54% 83.85% 81.54% 73.85% 99.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers