[TPC] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,520 60,816 61,948 54,661 45,746 50,703 36,994 28.00% QoQ % -12.00% -1.83% 13.33% 19.49% -9.78% 37.06% - Horiz. % 144.67% 164.39% 167.45% 147.76% 123.66% 137.06% 100.00%
PBT -1,265 10,777 8,438 -2,420 -6,304 4,736 1,565 - QoQ % -111.74% 27.72% 448.68% 61.61% -233.11% 202.62% - Horiz. % -80.83% 688.63% 539.17% -154.63% -402.81% 302.62% 100.00%
Tax -373 -1,185 -1,193 399 611 -978 1,026 - QoQ % 68.52% 0.67% -399.00% -34.70% 162.47% -195.32% - Horiz. % -36.35% -115.50% -116.28% 38.89% 59.55% -95.32% 100.00%
NP -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 - QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% - Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
NP to SH -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 - QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% - Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
Tax Rate - % 11.00 % 14.14 % - % - % 20.65 % -65.56 % - QoQ % 0.00% -22.21% 0.00% 0.00% 0.00% 131.50% - Horiz. % 0.00% -16.78% -21.57% 0.00% 0.00% -31.50% 100.00%
Total Cost 55,158 51,224 54,703 56,682 51,439 46,945 34,403 37.10% QoQ % 7.68% -6.36% -3.49% 10.19% 9.57% 36.46% - Horiz. % 160.33% 148.89% 159.01% 164.76% 149.52% 136.46% 100.00%
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.58% QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% - Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.58% QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% - Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.06 % 15.77 % 11.70 % -3.70 % -12.44 % 7.41 % 7.00 % - QoQ % -119.40% 34.79% 416.22% 70.26% -267.88% 5.86% - Horiz. % -43.71% 225.29% 167.14% -52.86% -177.71% 105.86% 100.00%
ROE -1.75 % 10.01 % 8.61 % -2.62 % -7.16 % 4.34 % 3.57 % - QoQ % -117.48% 16.26% 428.63% 63.41% -264.98% 21.57% - Horiz. % -49.02% 280.39% 241.18% -73.39% -200.56% 121.57% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.89 26.01 26.50 23.38 19.57 21.69 15.82 28.01% QoQ % -12.00% -1.85% 13.34% 19.47% -9.77% 37.10% - Horiz. % 144.69% 164.41% 167.51% 147.79% 123.70% 137.10% 100.00%
EPS -0.70 4.10 3.10 -0.86 -2.44 1.61 1.11 - QoQ % -117.07% 32.26% 460.47% 64.75% -251.55% 45.05% - Horiz. % -63.06% 369.37% 279.28% -77.48% -219.82% 145.05% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58% QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% - Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 259,942 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.59 23.40 23.83 21.03 17.60 19.51 14.23 28.02% QoQ % -12.01% -1.80% 13.31% 19.49% -9.79% 37.10% - Horiz. % 144.69% 164.44% 167.46% 147.79% 123.68% 137.10% 100.00%
EPS -0.63 3.69 2.79 -0.78 -2.19 1.45 1.00 - QoQ % -117.07% 32.26% 457.69% 64.38% -251.03% 45.00% - Horiz. % -63.00% 369.00% 279.00% -78.00% -219.00% 145.00% 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 0.3598 0.3688 0.3238 0.2968 0.3058 0.3328 0.2788 18.59% QoQ % -2.44% 13.90% 9.10% -2.94% -8.11% 19.37% - Horiz. % 129.05% 132.28% 116.14% 106.46% 109.68% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 1.64 1.60 1.26 1.52 1.97 1.75 2.43 -23.11% QoQ % 2.50% 26.98% -17.11% -22.84% 12.57% -27.98% - Horiz. % 67.49% 65.84% 51.85% 62.55% 81.07% 72.02% 100.00%
P/EPS -53.52 10.12 10.81 -41.07 -15.81 23.64 34.74 - QoQ % -628.85% -6.38% 126.32% -159.77% -166.88% -31.95% - Horiz. % -154.06% 29.13% 31.12% -118.22% -45.51% 68.05% 100.00%
EY -1.87 9.89 9.25 -2.44 -6.32 4.23 2.88 - QoQ % -118.91% 6.92% 479.10% 61.39% -249.41% 46.87% - Horiz. % -64.93% 343.40% 321.18% -84.72% -219.44% 146.88% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90% QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% - Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 1.53 1.58 1.62 1.54 1.84 1.64 2.53 -28.55% QoQ % -3.16% -2.47% 5.19% -16.30% 12.20% -35.18% - Horiz. % 60.47% 62.45% 64.03% 60.87% 72.73% 64.82% 100.00%
P/EPS -49.96 9.99 13.88 -41.65 -14.78 22.09 36.09 - QoQ % -600.10% -28.03% 133.33% -181.80% -166.91% -38.79% - Horiz. % -138.43% 27.68% 38.46% -115.41% -40.95% 61.21% 100.00%
EY -2.00 10.01 7.21 -2.40 -6.76 4.53 2.77 - QoQ % -119.98% 38.83% 400.42% 64.50% -249.23% 63.54% - Horiz. % -72.20% 361.37% 260.29% -86.64% -244.04% 163.54% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56% QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% - Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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 Q3 2018 (FINAL).pdf 
