[TPC] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 45,746 50,703 36,994 31,343 18,990 19,009 20,211 72.65% QoQ % -9.78% 37.06% 18.03% 65.05% -0.10% -5.95% - Horiz. % 226.34% 250.87% 183.04% 155.08% 93.96% 94.05% 100.00%
PBT -6,304 4,736 1,565 82 -1,934 -8,280 637 - QoQ % -233.11% 202.62% 1,808.54% 104.24% 76.64% -1,399.84% - Horiz. % -989.64% 743.49% 245.68% 12.87% -303.61% -1,299.84% 100.00%
Tax 611 -978 1,026 0 0 1,755 158 146.98% QoQ % 162.47% -195.32% 0.00% 0.00% 0.00% 1,010.76% - Horiz. % 386.71% -618.99% 649.37% 0.00% 0.00% 1,110.76% 100.00%
NP -5,693 3,758 2,591 82 -1,934 -6,525 795 - QoQ % -251.49% 45.04% 3,059.76% 104.24% 70.36% -920.75% - Horiz. % -716.10% 472.70% 325.91% 10.31% -243.27% -820.75% 100.00%
NP to SH -5,693 3,758 2,591 82 -1,934 -6,525 795 - QoQ % -251.49% 45.04% 3,059.76% 104.24% 70.36% -920.75% - Horiz. % -716.10% 472.70% 325.91% 10.31% -243.27% -820.75% 100.00%
Tax Rate - % 20.65 % -65.56 % - % - % - % -24.80 % - QoQ % 0.00% 131.50% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -83.27% 264.35% 0.00% 0.00% 0.00% 100.00%
Total Cost 51,439 46,945 34,403 31,261 20,924 25,534 19,416 91.81% QoQ % 9.57% 36.46% 10.05% 49.40% -18.05% 31.51% - Horiz. % 264.93% 241.79% 177.19% 161.01% 107.77% 131.51% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95% QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% - Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 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 66,249 12.95% QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% - Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 220,833 3.89% QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 2.22% - Horiz. % 105.87% 105.87% 105.87% 105.87% 105.87% 102.22% 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 -12.44 % 7.41 % 7.00 % 0.26 % -10.18 % -34.33 % 3.93 % - QoQ % -267.88% 5.86% 2,592.31% 102.55% 70.35% -973.54% - Horiz. % -316.54% 188.55% 178.12% 6.62% -259.03% -873.54% 100.00%
ROE -7.16 % 4.34 % 3.57 % 0.12 % -2.76 % -9.63 % 1.20 % - QoQ % -264.98% 21.57% 2,875.00% 104.35% 71.34% -902.50% - Horiz. % -596.67% 361.67% 297.50% 10.00% -230.00% -802.50% 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 19.57 21.69 15.82 13.41 8.12 8.42 9.15 66.23% QoQ % -9.77% 37.10% 17.97% 65.15% -3.56% -7.98% - Horiz. % 213.88% 237.05% 172.90% 146.56% 88.74% 92.02% 100.00%
EPS -2.44 1.61 1.11 0.04 -0.83 -2.89 0.36 - QoQ % -251.55% 45.05% 2,675.00% 104.82% 71.28% -902.78% - Horiz. % -677.78% 447.22% 308.33% 11.11% -230.56% -802.78% 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 0.3000 8.73% QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% 0.00% - Horiz. % 113.33% 123.33% 103.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 259,942 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.60 19.51 14.23 12.06 7.31 7.31 7.78 72.59% QoQ % -9.79% 37.10% 17.99% 64.98% 0.00% -6.04% - Horiz. % 226.22% 250.77% 182.90% 155.01% 93.96% 93.96% 100.00%
EPS -2.19 1.45 1.00 0.03 -0.74 -2.51 0.31 - QoQ % -251.03% 45.00% 3,233.33% 104.05% 70.52% -909.68% - Horiz. % -706.45% 467.74% 322.58% 9.68% -238.71% -809.68% 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 0.3058 0.3328 0.2788 0.2698 0.2698 0.2605 0.2549 12.94% QoQ % -8.11% 19.37% 3.34% 0.00% 3.57% 2.20% - Horiz. % 119.97% 130.56% 109.38% 105.85% 105.85% 102.20% 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 1.97 1.75 2.43 3.21 4.99 5.76 5.41 -49.10% QoQ % 12.57% -27.98% -24.30% -35.67% -13.37% 6.47% - Horiz. % 36.41% 32.35% 44.92% 59.33% 92.24% 106.47% 100.00%
P/EPS -15.81 23.64 34.74 1,226.00 -48.96 -16.78 137.50 - QoQ % -166.88% -31.95% -97.17% 2,604.08% -191.78% -112.20% - Horiz. % -11.50% 17.19% 25.27% 891.64% -35.61% -12.20% 100.00%
EY -6.32 4.23 2.88 0.08 -2.04 -5.96 0.73 - QoQ % -249.41% 46.87% 3,500.00% 103.92% 65.77% -916.44% - Horiz. % -865.75% 579.45% 394.52% 10.96% -279.45% -816.44% 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 1.65 -22.36% QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% -1.82% - Horiz. % 68.48% 62.42% 75.15% 86.67% 81.82% 98.18% 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 - -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 1.84 1.64 2.53 2.91 5.05 5.46 5.46 -51.67% QoQ % 12.20% -35.18% -13.06% -42.38% -7.51% 0.00% - Horiz. % 33.70% 30.04% 46.34% 53.30% 92.49% 100.00% 100.00%
P/EPS -14.78 22.09 36.09 1,111.95 -49.56 -15.91 138.89 - QoQ % -166.91% -38.79% -96.75% 2,343.64% -211.50% -111.46% - Horiz. % -10.64% 15.90% 25.98% 800.60% -35.68% -11.46% 100.00%
EY -6.76 4.53 2.77 0.09 -2.02 -6.28 0.72 - QoQ % -249.23% 63.54% 2,977.78% 104.46% 67.83% -972.22% - Horiz. % -938.89% 629.17% 384.72% 12.50% -280.56% -872.22% 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 1.67 -26.20% QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -8.38% - Horiz. % 63.47% 57.49% 77.25% 77.84% 82.04% 91.62% 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 
