Highlights

[TPC] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     2.82%    YoY -     -190.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 96,449 50,703 106,336 69,342 37,999 19,009 82,686 10.84%
  QoQ % 90.22% -52.32% 53.35% 82.48% 99.90% -77.01% -
  Horiz. % 116.64% 61.32% 128.60% 83.86% 45.96% 22.99% 100.00%
PBT -1,568 4,736 -1,256 -2,821 -2,903 -8,280 5,425 -
  QoQ % -133.11% 477.07% 55.48% 2.82% 64.94% -252.63% -
  Horiz. % -28.90% 87.30% -23.15% -52.00% -53.51% -152.63% 100.00%
Tax -367 -978 1,026 0 0 1,755 -1,538 -61.63%
  QoQ % 62.47% -195.32% 0.00% 0.00% 0.00% 214.11% -
  Horiz. % 23.86% 63.59% -66.71% -0.00% -0.00% -114.11% 100.00%
NP -1,935 3,758 -230 -2,821 -2,903 -6,525 3,887 -
  QoQ % -151.49% 1,733.91% 91.85% 2.82% 55.51% -267.87% -
  Horiz. % -49.78% 96.68% -5.92% -72.58% -74.68% -167.87% 100.00%
NP to SH -1,935 3,758 -230 -2,821 -2,903 -6,525 3,887 -
  QoQ % -151.49% 1,733.91% 91.85% 2.82% 55.51% -267.87% -
  Horiz. % -49.78% 96.68% -5.92% -72.58% -74.68% -167.87% 100.00%
Tax Rate - % 20.65 % - % - % - % - % 28.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 98,384 46,945 106,566 72,163 40,902 25,534 78,799 16.00%
  QoQ % 109.57% -55.95% 47.67% 76.43% 60.19% -67.60% -
  Horiz. % 124.85% 59.58% 135.24% 91.58% 51.91% 32.40% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 69,369 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% -2.37% -
  Horiz. % 114.59% 124.70% 104.48% 101.11% 101.11% 97.63% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 69,369 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% -2.37% -
  Horiz. % 114.59% 124.70% 104.48% 101.11% 101.11% 97.63% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 223,771 2.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 0.88% -
  Horiz. % 104.48% 104.48% 104.48% 104.48% 104.48% 100.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.01 % 7.41 % -0.22 % -4.07 % -7.64 % -34.33 % 4.70 % -
  QoQ % -127.13% 3,468.18% 94.59% 46.73% 77.75% -830.43% -
  Horiz. % -42.77% 157.66% -4.68% -86.60% -162.55% -730.43% 100.00%
ROE -2.43 % 4.34 % -0.32 % -4.02 % -4.14 % -9.63 % 5.60 % -
  QoQ % -155.99% 1,456.25% 92.04% 2.90% 57.01% -271.96% -
  Horiz. % -43.39% 77.50% -5.71% -71.79% -73.93% -171.96% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.25 21.69 45.48 29.66 16.25 8.42 36.95 7.64%
  QoQ % 90.18% -52.31% 53.34% 82.52% 92.99% -77.21% -
  Horiz. % 111.64% 58.70% 123.09% 80.27% 43.98% 22.79% 100.00%
EPS -0.83 1.61 -0.10 -1.21 -1.24 -2.89 1.74 -
  QoQ % -151.55% 1,710.00% 91.74% 2.42% 57.09% -266.09% -
  Horiz. % -47.70% 92.53% -5.75% -69.54% -71.26% -166.09% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 0.3100 6.37%
  QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% -3.23% -
  Horiz. % 109.68% 119.35% 100.00% 96.77% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.25 21.69 45.48 29.66 16.25 8.13 35.37 10.83%
  QoQ % 90.18% -52.31% 53.34% 82.52% 99.88% -77.01% -
  Horiz. % 116.62% 61.32% 128.58% 83.86% 45.94% 22.99% 100.00%
EPS -0.83 1.61 -0.10 -1.21 -1.24 -2.79 1.66 -
  QoQ % -151.55% 1,710.00% 91.74% 2.42% 55.56% -268.07% -
  Horiz. % -50.00% 96.99% -6.02% -72.89% -74.70% -168.07% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.2897 0.2967 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.56% -2.36% -
  Horiz. % 114.59% 124.71% 104.48% 101.11% 101.11% 97.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 -
P/RPS 0.93 1.75 0.85 1.45 2.49 5.76 1.34 -21.66%
  QoQ % -46.86% 105.88% -41.38% -41.77% -56.77% 329.85% -
  Horiz. % 69.40% 130.60% 63.43% 108.21% 185.82% 429.85% 100.00%
P/EPS -46.52 23.64 -391.35 -35.64 -32.62 -16.78 28.50 -
  QoQ % -296.79% 106.04% -998.06% -9.26% -94.40% -158.88% -
  Horiz. % -163.23% 82.95% -1,373.16% -125.05% -114.46% -58.88% 100.00%
EY -2.15 4.23 -0.26 -2.81 -3.07 -5.96 3.51 -
  QoQ % -150.83% 1,726.92% 90.75% 8.47% 48.49% -269.80% -
  Horiz. % -61.25% 120.51% -7.41% -80.06% -87.46% -169.80% 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 1.13 1.03 1.24 1.43 1.35 1.62 1.60 -20.74%
  QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% 1.25% -
  Horiz. % 70.62% 64.37% 77.50% 89.37% 84.38% 101.25% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 0.87 1.64 0.88 1.31 2.52 5.46 1.35 -25.45%
  QoQ % -46.95% 86.36% -32.82% -48.02% -53.85% 304.44% -
  Horiz. % 64.44% 121.48% 65.19% 97.04% 186.67% 404.44% 100.00%
P/EPS -43.50 22.09 -406.60 -32.32 -33.02 -15.91 28.78 -
  QoQ % -296.92% 105.43% -1,158.04% 2.12% -107.54% -155.28% -
  Horiz. % -151.15% 76.75% -1,412.79% -112.30% -114.73% -55.28% 100.00%
EY -2.30 4.53 -0.25 -3.09 -3.03 -6.28 3.47 -
  QoQ % -150.77% 1,912.00% 91.91% -1.98% 51.75% -280.98% -
  Horiz. % -66.28% 130.55% -7.20% -89.05% -87.32% -180.98% 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 1.06 0.96 1.29 1.30 1.37 1.53 1.61 -24.38%
  QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -4.97% -
  Horiz. % 65.84% 59.63% 80.12% 80.75% 85.09% 95.03% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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