[TPC] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 20,349 20,860 22,564 21,828 20,876 23,805 23,757 -9.82% QoQ % -2.45% -7.55% 3.37% 4.56% -12.30% 0.20% - Horiz. % 85.65% 87.81% 94.98% 91.88% 87.87% 100.20% 100.00%
PBT 1,626 1,424 742 1,434 30 1,832 1,546 3.42% QoQ % 14.19% 91.91% -48.26% 4,680.00% -98.36% 18.50% - Horiz. % 105.17% 92.11% 47.99% 92.76% 1.94% 118.50% 100.00%
Tax -588 -527 -204 0 0 0 354 - QoQ % -11.57% -158.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % -166.10% -148.87% -57.63% 0.00% 0.00% 0.00% 100.00%
NP 1,038 897 538 1,434 30 1,832 1,900 -33.20% QoQ % 15.72% 66.73% -62.48% 4,680.00% -98.36% -3.58% - Horiz. % 54.63% 47.21% 28.32% 75.47% 1.58% 96.42% 100.00%
NP to SH 1,038 897 538 1,434 30 1,832 1,900 -33.20% QoQ % 15.72% 66.73% -62.48% 4,680.00% -98.36% -3.58% - Horiz. % 54.63% 47.21% 28.32% 75.47% 1.58% 96.42% 100.00%
Tax Rate 36.16 % 37.01 % 27.49 % - % - % - % -22.90 % - QoQ % -2.30% 34.63% 0.00% 0.00% 0.00% 0.00% - Horiz. % -157.90% -161.62% -120.04% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,311 19,963 22,026 20,394 20,846 21,973 21,857 -7.93% QoQ % -3.27% -9.37% 8.00% -2.17% -5.13% 0.53% - Horiz. % 88.35% 91.33% 100.77% 93.31% 95.37% 100.53% 100.00%
Net Worth 61,432 50,699 24,892 24,033 21,000 22,400 20,756 106.28% QoQ % 21.17% 103.68% 3.57% 14.45% -6.25% 7.92% - Horiz. % 295.97% 244.26% 119.93% 115.79% 101.17% 107.92% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 61,432 50,699 24,892 24,033 21,000 22,400 20,756 106.28% QoQ % 21.17% 103.68% 3.57% 14.45% -6.25% 7.92% - Horiz. % 295.97% 244.26% 119.93% 115.79% 101.17% 107.92% 100.00%
NOSH 211,836 194,999 80,298 80,111 75,000 80,000 79,831 91.78% QoQ % 8.63% 142.84% 0.23% 6.82% -6.25% 0.21% - Horiz. % 265.35% 244.26% 100.58% 100.35% 93.95% 100.21% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.10 % 4.30 % 2.38 % 6.57 % 0.14 % 7.70 % 8.00 % -25.95% QoQ % 18.60% 80.67% -63.77% 4,592.86% -98.18% -3.75% - Horiz. % 63.75% 53.75% 29.75% 82.12% 1.75% 96.25% 100.00%
ROE 1.69 % 1.77 % 2.16 % 5.97 % 0.14 % 8.18 % 9.15 % -67.60% QoQ % -4.52% -18.06% -63.82% 4,164.29% -98.29% -10.60% - Horiz. % 18.47% 19.34% 23.61% 65.25% 1.53% 89.40% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.61 10.70 28.10 27.25 27.83 29.76 29.76 -52.96% QoQ % -10.19% -61.92% 3.12% -2.08% -6.49% 0.00% - Horiz. % 32.29% 35.95% 94.42% 91.57% 93.51% 100.00% 100.00%
EPS 0.49 0.46 0.67 1.79 0.04 2.29 2.38 -65.17% QoQ % 6.52% -31.34% -62.57% 4,375.00% -98.25% -3.78% - Horiz. % 20.59% 19.33% 28.15% 75.21% 1.68% 96.22% 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 0.2900 0.2600 0.3100 0.3000 0.2800 0.2800 0.2600 7.56% QoQ % 11.54% -16.13% 3.33% 7.14% 0.00% 7.69% - Horiz. % 111.54% 100.00% 119.23% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,928 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.05 8.25 8.92 8.63 8.25 9.41 9.39 -9.76% QoQ % -2.42% -7.51% 3.36% 4.61% -12.33% 0.21% - Horiz. % 85.73% 87.86% 94.99% 91.91% 87.86% 100.21% 100.00%
EPS 0.41 0.35 0.21 0.57 0.01 0.72 0.75 -33.17% QoQ % 17.14% 66.67% -63.16% 5,600.00% -98.61% -4.00% - Horiz. % 54.67% 46.67% 28.00% 76.00% 1.33% 96.00% 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 0.2429 0.2005 0.0984 0.0950 0.0830 0.0886 0.0821 106.23% QoQ % 21.15% 103.76% 3.58% 14.46% -6.32% 7.92% - Horiz. % 295.86% 244.21% 119.85% 115.71% 101.10% 107.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4250 0.4050 0.3750 0.5000 0.4200 0.5050 0.4050 -
P/RPS 4.42 3.79 1.33 1.84 1.51 1.70 1.36 119.57% QoQ % 16.62% 184.96% -27.72% 21.85% -11.18% 25.00% - Horiz. % 325.00% 278.68% 97.79% 135.29% 111.03% 125.00% 100.00%
P/EPS 86.73 88.04 55.97 27.93 1,050.00 22.05 17.02 196.42% QoQ % -1.49% 57.30% 100.39% -97.34% 4,661.90% 29.55% - Horiz. % 509.58% 517.27% 328.85% 164.10% 6,169.21% 129.55% 100.00%
EY 1.15 1.14 1.79 3.58 0.10 4.53 5.88 -66.34% QoQ % 0.88% -36.31% -50.00% 3,480.00% -97.79% -22.96% - Horiz. % 19.56% 19.39% 30.44% 60.88% 1.70% 77.04% 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 1.47 1.56 1.21 1.67 1.50 1.80 1.56 -3.89% QoQ % -5.77% 28.93% -27.54% 11.33% -16.67% 15.38% - Horiz. % 94.23% 100.00% 77.56% 107.05% 96.15% 115.38% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 -
Price 0.4650 0.4700 0.3950 0.5800 0.4800 0.4800 0.4000 -
P/RPS 4.84 4.39 1.41 2.13 1.72 1.61 1.34 135.60% QoQ % 10.25% 211.35% -33.80% 23.84% 6.83% 20.15% - Horiz. % 361.19% 327.61% 105.22% 158.96% 128.36% 120.15% 100.00%
P/EPS 94.90 102.17 58.96 32.40 1,200.00 20.96 16.81 217.39% QoQ % -7.12% 73.29% 81.98% -97.30% 5,625.19% 24.69% - Horiz. % 564.54% 607.79% 350.74% 192.74% 7,138.61% 124.69% 100.00%
EY 1.05 0.98 1.70 3.09 0.08 4.77 5.95 -68.57% QoQ % 7.14% -42.35% -44.98% 3,762.50% -98.32% -19.83% - Horiz. % 17.65% 16.47% 28.57% 51.93% 1.34% 80.17% 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 1.60 1.81 1.27 1.93 1.71 1.71 1.54 2.58% QoQ % -11.60% 42.52% -34.20% 12.87% 0.00% 11.04% - Horiz. % 103.90% 117.53% 82.47% 125.32% 111.04% 111.04% 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 Notes 3Q 30.9.2015.pdf 
