[TPC] QoQ Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,368 17,835 21,031 21,231 18,317 16,929 16,754 13.89% QoQ % 14.20% -15.20% -0.94% 15.91% 8.20% 1.04% - Horiz. % 121.57% 106.45% 125.53% 126.72% 109.33% 101.04% 100.00%
PBT 1,089 118 1,657 -4,647 58 579 -63 - QoQ % 822.88% -92.88% 135.66% -8,112.07% -89.98% 1,019.05% - Horiz. % -1,728.57% -187.30% -2,630.16% 7,376.19% -92.06% -919.05% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 1,089 118 1,657 -4,647 58 579 -63 - QoQ % 822.88% -92.88% 135.66% -8,112.07% -89.98% 1,019.05% - Horiz. % -1,728.57% -187.30% -2,630.16% 7,376.19% -92.06% -919.05% 100.00%
NP to SH 1,089 118 1,657 -4,647 58 579 -63 - QoQ % 822.88% -92.88% 135.66% -8,112.07% -89.98% 1,019.05% - Horiz. % -1,728.57% -187.30% -2,630.16% 7,376.19% -92.06% -919.05% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 19,279 17,717 19,374 25,878 18,259 16,350 16,817 9.53% QoQ % 8.82% -8.55% -25.13% 41.73% 11.68% -2.78% - Horiz. % 114.64% 105.35% 115.20% 153.88% 108.57% 97.22% 100.00%
Net Worth 19,217 17,306 17,610 15,996 21,542 20,908 19,687 -1.60% QoQ % 11.04% -1.73% 10.09% -25.75% 3.03% 6.20% - Horiz. % 97.61% 87.91% 89.45% 81.25% 109.42% 106.20% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 19,217 17,306 17,610 15,996 21,542 20,908 19,687 -1.60% QoQ % 11.04% -1.73% 10.09% -25.75% 3.03% 6.20% - Horiz. % 97.61% 87.91% 89.45% 81.25% 109.42% 106.20% 100.00%
NOSH 80,073 78,666 80,048 79,982 82,857 80,416 78,750 1.12% QoQ % 1.79% -1.73% 0.08% -3.47% 3.03% 2.12% - Horiz. % 101.68% 99.89% 101.65% 101.57% 105.22% 102.12% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.35 % 0.66 % 7.88 % -21.89 % 0.32 % 3.42 % -0.38 % - QoQ % 710.61% -91.62% 136.00% -6,940.62% -90.64% 1,000.00% - Horiz. % -1,407.89% -173.68% -2,073.68% 5,760.53% -84.21% -900.00% 100.00%
ROE 5.67 % 0.68 % 9.41 % -29.05 % 0.27 % 2.77 % -0.32 % - QoQ % 733.82% -92.77% 132.39% -10,859.26% -90.25% 965.62% - Horiz. % -1,771.88% -212.50% -2,940.62% 9,078.12% -84.38% -865.62% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.44 22.67 26.27 26.54 22.11 21.05 21.27 12.66% QoQ % 12.22% -13.70% -1.02% 20.04% 5.04% -1.03% - Horiz. % 119.61% 106.58% 123.51% 124.78% 103.95% 98.97% 100.00%
EPS 1.36 0.15 2.07 -5.81 0.07 0.72 -0.08 - QoQ % 806.67% -92.75% 135.63% -8,400.00% -90.28% 1,000.00% - Horiz. % -1,700.00% -187.50% -2,587.50% 7,262.50% -87.50% -900.00% 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 0.2400 0.2200 0.2200 0.2000 0.2600 0.2600 0.2500 -2.68% QoQ % 9.09% 0.00% 10.00% -23.08% 0.00% 4.00% - Horiz. % 96.00% 88.00% 88.00% 80.00% 104.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 259,942 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.84 6.86 8.09 8.17 7.05 6.51 6.45 13.88% QoQ % 14.29% -15.20% -0.98% 15.89% 8.29% 0.93% - Horiz. % 121.55% 106.36% 125.43% 126.67% 109.30% 100.93% 100.00%
EPS 0.42 0.05 0.64 -1.79 0.02 0.22 -0.02 - QoQ % 740.00% -92.19% 135.75% -9,050.00% -90.91% 1,200.00% - Horiz. % -2,100.00% -250.00% -3,200.00% 8,950.00% -100.00% -1,100.00% 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 0.0739 0.0666 0.0677 0.0615 0.0829 0.0804 0.0757 -1.59% QoQ % 10.96% -1.62% 10.08% -25.81% 3.11% 6.21% - Horiz. % 97.62% 87.98% 89.43% 81.24% 109.51% 106.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4100 0.3450 0.3300 0.3550 0.3400 0.3050 0.2900 -
P/RPS 1.61 1.52 1.26 1.34 1.54 1.45 1.36 11.90% QoQ % 5.92% 20.63% -5.97% -12.99% 6.21% 6.62% - Horiz. % 118.38% 111.76% 92.65% 98.53% 113.24% 106.62% 100.00%
P/EPS 30.15 230.00 15.94 -6.11 485.71 42.36 -362.50 - QoQ % -86.89% 1,342.91% 360.88% -101.26% 1,046.62% 111.69% - Horiz. % -8.32% -63.45% -4.40% 1.69% -133.99% -11.69% 100.00%
EY 3.32 0.43 6.27 -16.37 0.21 2.36 -0.28 - QoQ % 672.09% -93.14% 138.30% -7,895.24% -91.10% 942.86% - Horiz. % -1,185.71% -153.57% -2,239.29% 5,846.43% -75.00% -842.86% 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 1.71 1.57 1.50 1.78 1.31 1.17 1.16 29.50% QoQ % 8.92% 4.67% -15.73% 35.88% 11.97% 0.86% - Horiz. % 147.41% 135.34% 129.31% 153.45% 112.93% 100.86% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 -
Price 0.4000 0.4150 0.3000 0.4250 0.3600 0.3300 0.2900 -
P/RPS 1.57 1.83 1.14 1.60 1.63 1.57 1.36 10.04% QoQ % -14.21% 60.53% -28.75% -1.84% 3.82% 15.44% - Horiz. % 115.44% 134.56% 83.82% 117.65% 119.85% 115.44% 100.00%
P/EPS 29.41 276.67 14.49 -7.31 514.29 45.83 -362.50 - QoQ % -89.37% 1,809.39% 298.22% -101.42% 1,022.17% 112.64% - Horiz. % -8.11% -76.32% -4.00% 2.02% -141.87% -12.64% 100.00%
EY 3.40 0.36 6.90 -13.67 0.19 2.18 -0.28 - QoQ % 844.44% -94.78% 150.48% -7,294.74% -91.28% 878.57% - Horiz. % -1,214.29% -128.57% -2,464.29% 4,882.14% -67.86% -778.57% 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 1.67 1.89 1.36 2.13 1.38 1.27 1.16 27.47% QoQ % -11.64% 38.97% -36.15% 54.35% 8.66% 9.48% - Horiz. % 143.97% 162.93% 117.24% 183.62% 118.97% 109.48% 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
latest final Q4 2522014.xls 
