[TPC] QoQ Cumulative Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 252,928 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.13 20.05 42.04 27.42 15.02 7.52 32.69 10.84% QoQ % 90.17% -52.31% 53.32% 82.56% 99.73% -77.00% - Horiz. % 116.64% 61.33% 128.60% 83.88% 45.95% 23.00% 100.00%
EPS -0.77 1.49 -0.09 -1.12 -1.15 -2.58 1.54 - QoQ % -151.68% 1,755.56% 91.96% 2.61% 55.43% -267.53% - Horiz. % -50.00% 96.75% -5.84% -72.73% -74.68% -167.53% 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 0.3143 0.3420 0.2865 0.2773 0.2773 0.2678 0.2743 9.53% QoQ % -8.10% 19.37% 3.32% 0.00% 3.55% -2.37% - Horiz. % 114.58% 124.68% 104.45% 101.09% 101.09% 97.63% 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.
Comment
TPC-Financial Result (Q3 2017).pdf 
