Highlights

[TPC] QoQ Quarter Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -8,112.07%    YoY -     -13,377.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 - 233,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.71 7.63 9.00 9.08 7.83 7.24 7.17 13.84%
  QoQ % 14.15% -15.22% -0.88% 15.96% 8.15% 0.98% -
  Horiz. % 121.48% 106.42% 125.52% 126.64% 109.21% 100.98% 100.00%
EPS 0.47 0.05 0.71 -1.99 0.02 0.25 -0.03 -
  QoQ % 840.00% -92.96% 135.68% -10,050.00% -92.00% 933.33% -
  Horiz. % -1,566.67% -166.67% -2,366.67% 6,633.33% -66.67% -833.33% 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 0.0822 0.0740 0.0753 0.0684 0.0921 0.0894 0.0842 -1.59%
  QoQ % 11.08% -1.73% 10.09% -25.73% 3.02% 6.18% -
  Horiz. % 97.62% 87.89% 89.43% 81.24% 109.38% 106.18% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers