Highlights

[TPC] QoQ Quarter Result on 2013-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -89.98%    YoY -     102.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,835 21,031 21,231 18,317 16,929 16,754 15,110 11.72%
  QoQ % -15.20% -0.94% 15.91% 8.20% 1.04% 10.88% -
  Horiz. % 118.03% 139.19% 140.51% 121.22% 112.04% 110.88% 100.00%
PBT 118 1,657 -4,647 58 579 -63 19 239.00%
  QoQ % -92.88% 135.66% -8,112.07% -89.98% 1,019.05% -431.58% -
  Horiz. % 621.05% 8,721.05% -24,457.89% 305.26% 3,047.37% -331.58% 100.00%
Tax 0 0 0 0 0 0 16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 118 1,657 -4,647 58 579 -63 35 125.34%
  QoQ % -92.88% 135.66% -8,112.07% -89.98% 1,019.05% -280.00% -
  Horiz. % 337.14% 4,734.29% -13,277.14% 165.71% 1,654.29% -180.00% 100.00%
NP to SH 118 1,657 -4,647 58 579 -63 35 125.34%
  QoQ % -92.88% 135.66% -8,112.07% -89.98% 1,019.05% -280.00% -
  Horiz. % 337.14% 4,734.29% -13,277.14% 165.71% 1,654.29% -180.00% 100.00%
Tax Rate - % - % - % - % - % - % -84.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,717 19,374 25,878 18,259 16,350 16,817 15,075 11.40%
  QoQ % -8.55% -25.13% 41.73% 11.68% -2.78% 11.56% -
  Horiz. % 117.53% 128.52% 171.66% 121.12% 108.46% 111.56% 100.00%
Net Worth 17,306 17,610 15,996 21,542 20,908 19,687 21,875 -14.50%
  QoQ % -1.73% 10.09% -25.75% 3.03% 6.20% -10.00% -
  Horiz. % 79.12% 80.51% 73.13% 98.48% 95.58% 90.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,306 17,610 15,996 21,542 20,908 19,687 21,875 -14.50%
  QoQ % -1.73% 10.09% -25.75% 3.03% 6.20% -10.00% -
  Horiz. % 79.12% 80.51% 73.13% 98.48% 95.58% 90.00% 100.00%
NOSH 78,666 80,048 79,982 82,857 80,416 78,750 87,500 -6.87%
  QoQ % -1.73% 0.08% -3.47% 3.03% 2.12% -10.00% -
  Horiz. % 89.90% 91.48% 91.41% 94.69% 91.90% 90.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.66 % 7.88 % -21.89 % 0.32 % 3.42 % -0.38 % 0.23 % 102.32%
  QoQ % -91.62% 136.00% -6,940.62% -90.64% 1,000.00% -265.22% -
  Horiz. % 286.96% 3,426.09% -9,517.39% 139.13% 1,486.96% -165.22% 100.00%
ROE 0.68 % 9.41 % -29.05 % 0.27 % 2.77 % -0.32 % 0.16 % 163.07%
  QoQ % -92.77% 132.39% -10,859.26% -90.25% 965.62% -300.00% -
  Horiz. % 425.00% 5,881.25% -18,156.25% 168.75% 1,731.25% -200.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.67 26.27 26.54 22.11 21.05 21.27 17.27 19.95%
  QoQ % -13.70% -1.02% 20.04% 5.04% -1.03% 23.16% -
  Horiz. % 131.27% 152.11% 153.68% 128.03% 121.89% 123.16% 100.00%
EPS 0.15 2.07 -5.81 0.07 0.72 -0.08 0.04 141.96%
  QoQ % -92.75% 135.63% -8,400.00% -90.28% 1,000.00% -300.00% -
  Horiz. % 375.00% 5,175.00% -14,525.00% 175.00% 1,800.00% -200.00% 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 0.2200 0.2200 0.2000 0.2600 0.2600 0.2500 0.2500 -8.19%
  QoQ % 0.00% 10.00% -23.08% 0.00% 4.00% 0.00% -
  Horiz. % 88.00% 88.00% 80.00% 104.00% 104.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.63 9.00 9.08 7.83 7.24 7.17 6.46 11.77%
  QoQ % -15.22% -0.88% 15.96% 8.15% 0.98% 10.99% -
  Horiz. % 118.11% 139.32% 140.56% 121.21% 112.07% 110.99% 100.00%
EPS 0.05 0.71 -1.99 0.02 0.25 -0.03 0.01 193.26%
  QoQ % -92.96% 135.68% -10,050.00% -92.00% 933.33% -400.00% -
  Horiz. % 500.00% 7,100.00% -19,900.00% 200.00% 2,500.00% -300.00% 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 0.0740 0.0753 0.0684 0.0921 0.0894 0.0842 0.0936 -14.54%
  QoQ % -1.73% 10.09% -25.73% 3.02% 6.18% -10.04% -
  Horiz. % 79.06% 80.45% 73.08% 98.40% 95.51% 89.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3450 0.3300 0.3550 0.3400 0.3050 0.2900 0.2900 -
P/RPS 1.52 1.26 1.34 1.54 1.45 1.36 1.68 -6.47%
  QoQ % 20.63% -5.97% -12.99% 6.21% 6.62% -19.05% -
  Horiz. % 90.48% 75.00% 79.76% 91.67% 86.31% 80.95% 100.00%
P/EPS 230.00 15.94 -6.11 485.71 42.36 -362.50 725.00 -53.58%
  QoQ % 1,342.91% 360.88% -101.26% 1,046.62% 111.69% -150.00% -
  Horiz. % 31.72% 2.20% -0.84% 66.99% 5.84% -50.00% 100.00%
EY 0.43 6.27 -16.37 0.21 2.36 -0.28 0.14 111.73%
  QoQ % -93.14% 138.30% -7,895.24% -91.10% 942.86% -300.00% -
  Horiz. % 307.14% 4,478.57% -11,692.86% 150.00% 1,685.71% -200.00% 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 1.57 1.50 1.78 1.31 1.17 1.16 1.16 22.42%
  QoQ % 4.67% -15.73% 35.88% 11.97% 0.86% 0.00% -
  Horiz. % 135.34% 129.31% 153.45% 112.93% 100.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 -
Price 0.4150 0.3000 0.4250 0.3600 0.3300 0.2900 0.2900 -
P/RPS 1.83 1.14 1.60 1.63 1.57 1.36 1.68 5.88%
  QoQ % 60.53% -28.75% -1.84% 3.82% 15.44% -19.05% -
  Horiz. % 108.93% 67.86% 95.24% 97.02% 93.45% 80.95% 100.00%
P/EPS 276.67 14.49 -7.31 514.29 45.83 -362.50 725.00 -47.48%
  QoQ % 1,809.39% 298.22% -101.42% 1,022.17% 112.64% -150.00% -
  Horiz. % 38.16% 2.00% -1.01% 70.94% 6.32% -50.00% 100.00%
EY 0.36 6.90 -13.67 0.19 2.18 -0.28 0.14 88.02%
  QoQ % -94.78% 150.48% -7,294.74% -91.28% 878.57% -300.00% -
  Horiz. % 257.14% 4,928.57% -9,764.29% 135.71% 1,557.14% -200.00% 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 1.89 1.36 2.13 1.38 1.27 1.16 1.16 38.59%
  QoQ % 38.97% -36.15% 54.35% 8.66% 9.48% 0.00% -
  Horiz. % 162.93% 117.24% 183.62% 118.97% 109.48% 100.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers