[TPC] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 61,948 54,661 45,746 50,703 36,994 31,343 18,990 119.48% QoQ % 13.33% 19.49% -9.78% 37.06% 18.03% 65.05% - Horiz. % 326.21% 287.84% 240.90% 267.00% 194.81% 165.05% 100.00%
PBT 8,438 -2,420 -6,304 4,736 1,565 82 -1,934 - QoQ % 448.68% 61.61% -233.11% 202.62% 1,808.54% 104.24% - Horiz. % -436.30% 125.13% 325.96% -244.88% -80.92% -4.24% 100.00%
Tax -1,193 399 611 -978 1,026 0 0 - QoQ % -399.00% -34.70% 162.47% -195.32% 0.00% 0.00% - Horiz. % -116.28% 38.89% 59.55% -95.32% 100.00% - -
NP 7,245 -2,021 -5,693 3,758 2,591 82 -1,934 - QoQ % 458.49% 64.50% -251.49% 45.04% 3,059.76% 104.24% - Horiz. % -374.61% 104.50% 294.36% -194.31% -133.97% -4.24% 100.00%
NP to SH 7,245 -2,021 -5,693 3,758 2,591 82 -1,934 - QoQ % 458.49% 64.50% -251.49% 45.04% 3,059.76% 104.24% - Horiz. % -374.61% 104.50% 294.36% -194.31% -133.97% -4.24% 100.00%
Tax Rate 14.14 % - % - % 20.65 % -65.56 % - % - % - QoQ % 0.00% 0.00% 0.00% 131.50% 0.00% 0.00% - Horiz. % -21.57% 0.00% 0.00% -31.50% 100.00% - -
Total Cost 54,703 56,682 51,439 46,945 34,403 31,261 20,924 89.45% QoQ % -3.49% 10.19% 9.57% 36.46% 10.05% 49.40% - Horiz. % 261.44% 270.89% 245.84% 224.36% 164.42% 149.40% 100.00%
Net Worth 84,166 77,152 79,490 86,504 72,476 70,138 70,138 12.89% QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% - Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 84,166 77,152 79,490 86,504 72,476 70,138 70,138 12.89% QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% - Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.70 % -3.70 % -12.44 % 7.41 % 7.00 % 0.26 % -10.18 % - QoQ % 416.22% 70.26% -267.88% 5.86% 2,592.31% 102.55% - Horiz. % -114.93% 36.35% 122.20% -72.79% -68.76% -2.55% 100.00%
ROE 8.61 % -2.62 % -7.16 % 4.34 % 3.57 % 0.12 % -2.76 % - QoQ % 428.63% 63.41% -264.98% 21.57% 2,875.00% 104.35% - Horiz. % -311.96% 94.93% 259.42% -157.25% -129.35% -4.35% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.50 23.38 19.57 21.69 15.82 13.41 8.12 119.55% QoQ % 13.34% 19.47% -9.77% 37.10% 17.97% 65.15% - Horiz. % 326.35% 287.93% 241.01% 267.12% 194.83% 165.15% 100.00%
EPS 3.10 -0.86 -2.44 1.61 1.11 0.04 -0.83 - QoQ % 460.47% 64.75% -251.55% 45.05% 2,675.00% 104.82% - Horiz. % -373.49% 103.61% 293.98% -193.98% -133.73% -4.82% 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 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 12.89% QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% - Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,709 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.50 23.38 19.57 21.69 15.82 13.41 8.12 119.55% QoQ % 13.34% 19.47% -9.77% 37.10% 17.97% 65.15% - Horiz. % 326.35% 287.93% 241.01% 267.12% 194.83% 165.15% 100.00%
EPS 3.10 -0.86 -2.44 1.61 1.11 0.04 -0.83 - QoQ % 460.47% 64.75% -251.55% 45.05% 2,675.00% 104.82% - Horiz. % -373.49% 103.61% 293.98% -193.98% -133.73% -4.82% 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 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 12.89% QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% - Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 0.4050 -
P/RPS 1.26 1.52 1.97 1.75 2.43 3.21 4.99 -59.95% QoQ % -17.11% -22.84% 12.57% -27.98% -24.30% -35.67% - Horiz. % 25.25% 30.46% 39.48% 35.07% 48.70% 64.33% 100.00%
P/EPS 10.81 -41.07 -15.81 23.64 34.74 1,226.00 -48.96 - QoQ % 126.32% -159.77% -166.88% -31.95% -97.17% 2,604.08% - Horiz. % -22.08% 83.88% 32.29% -48.28% -70.96% -2,504.08% 100.00%
EY 9.25 -2.44 -6.32 4.23 2.88 0.08 -2.04 - QoQ % 479.10% 61.39% -249.41% 46.87% 3,500.00% 103.92% - Horiz. % -453.43% 119.61% 309.80% -207.35% -141.18% -3.92% 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 0.93 1.08 1.13 1.03 1.24 1.43 1.35 -21.95% QoQ % -13.89% -4.42% 9.71% -16.94% -13.29% 5.93% - Horiz. % 68.89% 80.00% 83.70% 76.30% 91.85% 105.93% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 -
Price 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 0.4100 -
P/RPS 1.62 1.54 1.84 1.64 2.53 2.91 5.05 -53.04% QoQ % 5.19% -16.30% 12.20% -35.18% -13.06% -42.38% - Horiz. % 32.08% 30.50% 36.44% 32.48% 50.10% 57.62% 100.00%
P/EPS 13.88 -41.65 -14.78 22.09 36.09 1,111.95 -49.56 - QoQ % 133.33% -181.80% -166.91% -38.79% -96.75% 2,343.64% - Horiz. % -28.01% 84.04% 29.82% -44.57% -72.82% -2,243.64% 100.00%
EY 7.21 -2.40 -6.76 4.53 2.77 0.09 -2.02 - QoQ % 400.42% 64.50% -249.23% 63.54% 2,977.78% 104.46% - Horiz. % -356.93% 118.81% 334.65% -224.26% -137.13% -4.46% 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 1.19 1.09 1.06 0.96 1.29 1.30 1.37 -8.94% QoQ % 9.17% 2.83% 10.42% -25.58% -0.77% -5.11% - Horiz. % 86.86% 79.56% 77.37% 70.07% 94.16% 94.89% 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 
