Highlights

[TPC] QoQ Quarter Result on 2013-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -280.00%    YoY -     99.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,231 18,317 16,929 16,754 15,110 11,654 9,825 66.91%
  QoQ % 15.91% 8.20% 1.04% 10.88% 29.66% 18.62% -
  Horiz. % 216.09% 186.43% 172.31% 170.52% 153.79% 118.62% 100.00%
PBT -4,647 58 579 -63 19 -2,366 -1,819 86.56%
  QoQ % -8,112.07% -89.98% 1,019.05% -431.58% 100.80% -30.07% -
  Horiz. % 255.47% -3.19% -31.83% 3.46% -1.04% 130.07% 100.00%
Tax 0 0 0 0 16 0 -3 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -533.33% -0.00% 100.00%
NP -4,647 58 579 -63 35 -2,366 -1,822 86.36%
  QoQ % -8,112.07% -89.98% 1,019.05% -280.00% 101.48% -29.86% -
  Horiz. % 255.05% -3.18% -31.78% 3.46% -1.92% 129.86% 100.00%
NP to SH -4,647 58 579 -63 35 -2,366 -1,822 86.36%
  QoQ % -8,112.07% -89.98% 1,019.05% -280.00% 101.48% -29.86% -
  Horiz. % 255.05% -3.18% -31.78% 3.46% -1.92% 129.86% 100.00%
Tax Rate - % - % - % - % -84.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 25,878 18,259 16,350 16,817 15,075 14,020 11,647 70.03%
  QoQ % 41.73% 11.68% -2.78% 11.56% 7.52% 20.37% -
  Horiz. % 222.19% 156.77% 140.38% 144.39% 129.43% 120.37% 100.00%
Net Worth 15,996 21,542 20,908 19,687 21,875 19,983 22,375 -20.00%
  QoQ % -25.75% 3.03% 6.20% -10.00% 9.47% -10.69% -
  Horiz. % 71.49% 96.28% 93.44% 87.99% 97.76% 89.31% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,996 21,542 20,908 19,687 21,875 19,983 22,375 -20.00%
  QoQ % -25.75% 3.03% 6.20% -10.00% 9.47% -10.69% -
  Horiz. % 71.49% 96.28% 93.44% 87.99% 97.76% 89.31% 100.00%
NOSH 79,982 82,857 80,416 78,750 87,500 79,932 79,912 0.06%
  QoQ % -3.47% 3.03% 2.12% -10.00% 9.47% 0.03% -
  Horiz. % 100.09% 103.69% 100.63% 98.55% 109.50% 100.03% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -21.89 % 0.32 % 3.42 % -0.38 % 0.23 % -20.30 % -18.54 % 11.68%
  QoQ % -6,940.62% -90.64% 1,000.00% -265.22% 101.13% -9.49% -
  Horiz. % 118.07% -1.73% -18.45% 2.05% -1.24% 109.49% 100.00%
ROE -29.05 % 0.27 % 2.77 % -0.32 % 0.16 % -11.84 % -8.14 % 132.99%
  QoQ % -10,859.26% -90.25% 965.62% -300.00% 101.35% -45.45% -
  Horiz. % 356.88% -3.32% -34.03% 3.93% -1.97% 145.45% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.54 22.11 21.05 21.27 17.27 14.58 12.29 66.84%
  QoQ % 20.04% 5.04% -1.03% 23.16% 18.45% 18.63% -
  Horiz. % 215.95% 179.90% 171.28% 173.07% 140.52% 118.63% 100.00%
EPS -5.81 0.07 0.72 -0.08 0.04 -2.96 -2.28 86.25%
  QoQ % -8,400.00% -90.28% 1,000.00% -300.00% 101.35% -29.82% -
  Horiz. % 254.82% -3.07% -31.58% 3.51% -1.75% 129.82% 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 0.2000 0.2600 0.2600 0.2500 0.2500 0.2500 0.2800 -20.04%
  QoQ % -23.08% 0.00% 4.00% 0.00% 0.00% -10.71% -
  Horiz. % 71.43% 92.86% 92.86% 89.29% 89.29% 89.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.08 7.83 7.24 7.17 6.46 4.98 4.20 66.96%
  QoQ % 15.96% 8.15% 0.98% 10.99% 29.72% 18.57% -
  Horiz. % 216.19% 186.43% 172.38% 170.71% 153.81% 118.57% 100.00%
EPS -1.99 0.02 0.25 -0.03 0.01 -1.01 -0.78 86.39%
  QoQ % -10,050.00% -92.00% 933.33% -400.00% 100.99% -29.49% -
  Horiz. % 255.13% -2.56% -32.05% 3.85% -1.28% 129.49% 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 0.0684 0.0921 0.0894 0.0842 0.0936 0.0855 0.0957 -20.01%
  QoQ % -25.73% 3.02% 6.18% -10.04% 9.47% -10.66% -
  Horiz. % 71.47% 96.24% 93.42% 87.98% 97.81% 89.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3550 0.3400 0.3050 0.2900 0.2900 0.3400 0.2900 -
P/RPS 1.34 1.54 1.45 1.36 1.68 2.33 2.36 -31.36%
  QoQ % -12.99% 6.21% 6.62% -19.05% -27.90% -1.27% -
  Horiz. % 56.78% 65.25% 61.44% 57.63% 71.19% 98.73% 100.00%
P/EPS -6.11 485.71 42.36 -362.50 725.00 -11.49 -12.72 -38.58%
  QoQ % -101.26% 1,046.62% 111.69% -150.00% 6,409.83% 9.67% -
  Horiz. % 48.03% -3,818.47% -333.02% 2,849.84% -5,699.69% 90.33% 100.00%
EY -16.37 0.21 2.36 -0.28 0.14 -8.71 -7.86 62.87%
  QoQ % -7,895.24% -91.10% 942.86% -300.00% 101.61% -10.81% -
  Horiz. % 208.27% -2.67% -30.03% 3.56% -1.78% 110.81% 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 1.78 1.31 1.17 1.16 1.16 1.36 1.04 42.94%
  QoQ % 35.88% 11.97% 0.86% 0.00% -14.71% 30.77% -
  Horiz. % 171.15% 125.96% 112.50% 111.54% 111.54% 130.77% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.4250 0.3600 0.3300 0.2900 0.2900 0.2900 0.2900 -
P/RPS 1.60 1.63 1.57 1.36 1.68 1.99 2.36 -22.77%
  QoQ % -1.84% 3.82% 15.44% -19.05% -15.58% -15.68% -
  Horiz. % 67.80% 69.07% 66.53% 57.63% 71.19% 84.32% 100.00%
P/EPS -7.31 514.29 45.83 -362.50 725.00 -9.80 -12.72 -30.81%
  QoQ % -101.42% 1,022.17% 112.64% -150.00% 7,497.96% 22.96% -
  Horiz. % 57.47% -4,043.16% -360.30% 2,849.84% -5,699.69% 77.04% 100.00%
EY -13.67 0.19 2.18 -0.28 0.14 -10.21 -7.86 44.48%
  QoQ % -7,294.74% -91.28% 878.57% -300.00% 101.37% -29.90% -
  Horiz. % 173.92% -2.42% -27.74% 3.56% -1.78% 129.90% 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 2.13 1.38 1.27 1.16 1.16 1.16 1.04 61.06%
  QoQ % 54.35% 8.66% 9.48% 0.00% 0.00% 11.54% -
  Horiz. % 204.81% 132.69% 122.12% 111.54% 111.54% 111.54% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers