Highlights

[TPC] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -809.58%    YoY -     69.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 59,234 38,866 21,031 73,231 52,000 33,683 16,754 131.90%
  QoQ % 52.41% 84.80% -71.28% 40.83% 54.38% 101.04% -
  Horiz. % 353.55% 231.98% 125.53% 437.10% 310.37% 201.04% 100.00%
PBT 2,864 1,775 1,657 -4,073 574 516 -63 -
  QoQ % 61.35% 7.12% 140.68% -809.58% 11.24% 919.05% -
  Horiz. % -4,546.03% -2,817.46% -2,630.16% 6,465.08% -911.11% -819.05% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 2,864 1,775 1,657 -4,073 574 516 -63 -
  QoQ % 61.35% 7.12% 140.68% -809.58% 11.24% 919.05% -
  Horiz. % -4,546.03% -2,817.46% -2,630.16% 6,465.08% -911.11% -819.05% 100.00%
NP to SH 2,864 1,775 1,657 -4,073 574 516 -63 -
  QoQ % 61.35% 7.12% 140.68% -809.58% 11.24% 919.05% -
  Horiz. % -4,546.03% -2,817.46% -2,630.16% 6,465.08% -911.11% -819.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,370 37,091 19,374 77,304 51,426 33,167 16,817 123.81%
  QoQ % 51.98% 91.45% -74.94% 50.32% 55.05% 97.22% -
  Horiz. % 335.20% 220.56% 115.20% 459.68% 305.80% 197.22% 100.00%
Net Worth 19,199 17,590 17,610 16,003 20,727 20,639 19,687 -1.66%
  QoQ % 9.15% -0.12% 10.04% -22.79% 0.43% 4.84% -
  Horiz. % 97.52% 89.35% 89.45% 81.29% 105.28% 104.84% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 19,199 17,590 17,610 16,003 20,727 20,639 19,687 -1.66%
  QoQ % 9.15% -0.12% 10.04% -22.79% 0.43% 4.84% -
  Horiz. % 97.52% 89.35% 89.45% 81.29% 105.28% 104.84% 100.00%
NOSH 80,000 79,954 80,048 80,019 79,722 79,384 78,750 1.05%
  QoQ % 0.06% -0.12% 0.04% 0.37% 0.43% 0.81% -
  Horiz. % 101.59% 101.53% 101.65% 101.61% 101.23% 100.81% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.84 % 4.57 % 7.88 % -5.56 % 1.10 % 1.53 % -0.38 % -
  QoQ % 5.91% -42.01% 241.73% -605.45% -28.10% 502.63% -
  Horiz. % -1,273.68% -1,202.63% -2,073.68% 1,463.16% -289.47% -402.63% 100.00%
ROE 14.92 % 10.09 % 9.41 % -25.45 % 2.77 % 2.50 % -0.32 % -
  QoQ % 47.87% 7.23% 136.97% -1,018.77% 10.80% 881.25% -
  Horiz. % -4,662.50% -3,153.13% -2,940.62% 7,953.13% -865.62% -781.25% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.04 48.61 26.27 91.52 65.23 42.43 21.27 129.51%
  QoQ % 52.31% 85.04% -71.30% 40.30% 53.74% 99.48% -
  Horiz. % 348.10% 228.54% 123.51% 430.28% 306.68% 199.48% 100.00%
EPS 3.58 2.22 2.07 -5.09 0.72 0.65 -0.08 -
  QoQ % 61.26% 7.25% 140.67% -806.94% 10.77% 912.50% -
  Horiz. % -4,475.00% -2,775.00% -2,587.50% 6,362.50% -900.00% -812.50% 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 0.2400 0.2200 0.2200 0.2000 0.2600 0.2600 0.2500 -2.68%
  QoQ % 9.09% 0.00% 10.00% -23.08% 0.00% 4.00% -
  Horiz. % 96.00% 88.00% 88.00% 80.00% 104.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.34 16.62 9.00 31.32 22.24 14.41 7.17 131.84%
  QoQ % 52.47% 84.67% -71.26% 40.83% 54.34% 100.98% -
  Horiz. % 353.42% 231.80% 125.52% 436.82% 310.18% 200.98% 100.00%
EPS 1.23 0.76 0.71 -1.74 0.25 0.22 -0.03 -
  QoQ % 61.84% 7.04% 140.80% -796.00% 13.64% 833.33% -
  Horiz. % -4,100.00% -2,533.33% -2,366.67% 5,800.00% -833.33% -733.33% 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 0.0821 0.0752 0.0753 0.0685 0.0887 0.0883 0.0842 -1.67%
  QoQ % 9.18% -0.13% 9.93% -22.77% 0.45% 4.87% -
  Horiz. % 97.51% 89.31% 89.43% 81.35% 105.34% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4100 0.3450 0.3300 0.3550 0.3400 0.3050 0.2900 -
P/RPS 0.55 0.71 1.26 0.39 0.52 0.72 1.36 -45.28%
  QoQ % -22.54% -43.65% 223.08% -25.00% -27.78% -47.06% -
  Horiz. % 40.44% 52.21% 92.65% 28.68% 38.24% 52.94% 100.00%
P/EPS 11.45 15.54 15.94 -6.97 47.22 46.92 -362.50 -
  QoQ % -26.32% -2.51% 328.69% -114.76% 0.64% 112.94% -
  Horiz. % -3.16% -4.29% -4.40% 1.92% -13.03% -12.94% 100.00%
EY 8.73 6.43 6.27 -14.34 2.12 2.13 -0.28 -
  QoQ % 35.77% 2.55% 143.72% -776.42% -0.47% 860.71% -
  Horiz. % -3,117.86% -2,296.43% -2,239.29% 5,121.43% -757.14% -760.71% 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 1.71 1.57 1.50 1.78 1.31 1.17 1.16 29.50%
  QoQ % 8.92% 4.67% -15.73% 35.88% 11.97% 0.86% -
  Horiz. % 147.41% 135.34% 129.31% 153.45% 112.93% 100.86% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 -
Price 0.4000 0.4150 0.3000 0.4250 0.3600 0.3300 0.2900 -
P/RPS 0.54 0.85 1.14 0.46 0.55 0.78 1.36 -45.95%
  QoQ % -36.47% -25.44% 147.83% -16.36% -29.49% -42.65% -
  Horiz. % 39.71% 62.50% 83.82% 33.82% 40.44% 57.35% 100.00%
P/EPS 11.17 18.69 14.49 -8.35 50.00 50.77 -362.50 -
  QoQ % -40.24% 28.99% 273.53% -116.70% -1.52% 114.01% -
  Horiz. % -3.08% -5.16% -4.00% 2.30% -13.79% -14.01% 100.00%
EY 8.95 5.35 6.90 -11.98 2.00 1.97 -0.28 -
  QoQ % 67.29% -22.46% 157.60% -699.00% 1.52% 803.57% -
  Horiz. % -3,196.43% -1,910.71% -2,464.29% 4,278.57% -714.29% -703.57% 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 1.67 1.89 1.36 2.13 1.38 1.27 1.16 27.47%
  QoQ % -11.64% 38.97% -36.15% 54.35% 8.66% 9.48% -
  Horiz. % 143.97% 162.93% 117.24% 183.62% 118.97% 109.48% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers