Highlights

[TPC] QoQ TTM 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 -     -768.80%    YoY -     69.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,465 78,414 77,508 73,231 67,110 60,447 53,343 31.50%
  QoQ % 2.62% 1.17% 5.84% 9.12% 11.02% 13.32% -
  Horiz. % 150.84% 147.00% 145.30% 137.28% 125.81% 113.32% 100.00%
PBT -1,783 -2,814 -2,353 -4,073 593 -1,831 -4,229 -43.74%
  QoQ % 36.64% -19.59% 42.23% -786.85% 132.39% 56.70% -
  Horiz. % 42.16% 66.54% 55.64% 96.31% -14.02% 43.30% 100.00%
Tax 0 0 0 0 16 16 13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 23.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 123.08% 123.08% 100.00%
NP -1,783 -2,814 -2,353 -4,073 609 -1,815 -4,216 -43.63%
  QoQ % 36.64% -19.59% 42.23% -768.80% 133.55% 56.95% -
  Horiz. % 42.29% 66.75% 55.81% 96.61% -14.44% 43.05% 100.00%
NP to SH -1,783 -2,814 -2,353 -4,073 609 -1,815 -4,216 -43.63%
  QoQ % 36.64% -19.59% 42.23% -768.80% 133.55% 56.95% -
  Horiz. % 42.29% 66.75% 55.81% 96.61% -14.44% 43.05% 100.00%
Tax Rate - % - % - % - % -2.70 % - % - % -
  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 82,248 81,228 79,861 77,304 66,501 62,262 57,559 26.84%
  QoQ % 1.26% 1.71% 3.31% 16.24% 6.81% 8.17% -
  Horiz. % 142.89% 141.12% 138.75% 134.30% 115.54% 108.17% 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 0 0 0 0 0 0 0 -
  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 -2.22 % -3.59 % -3.04 % -5.56 % 0.91 % -3.00 % -7.90 % -57.06%
  QoQ % 38.16% -18.09% 45.32% -710.99% 130.33% 62.03% -
  Horiz. % 28.10% 45.44% 38.48% 70.38% -11.52% 37.97% 100.00%
ROE -9.28 % -16.26 % -13.36 % -25.46 % 2.83 % -8.68 % -21.41 % -42.70%
  QoQ % 42.93% -21.71% 47.53% -999.65% 132.60% 59.46% -
  Horiz. % 43.34% 75.95% 62.40% 118.92% -13.22% 40.54% 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 100.49 99.68 96.83 91.56 80.99 75.17 67.74 30.04%
  QoQ % 0.81% 2.94% 5.76% 13.05% 7.74% 10.97% -
  Horiz. % 148.35% 147.15% 142.94% 135.16% 119.56% 110.97% 100.00%
EPS -2.23 -3.58 -2.94 -5.09 0.74 -2.26 -5.35 -44.17%
  QoQ % 37.71% -21.77% 42.24% -787.84% 132.74% 57.76% -
  Horiz. % 41.68% 66.92% 54.95% 95.14% -13.83% 42.24% 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 34.42 33.54 33.15 31.32 28.70 25.85 22.82 31.49%
  QoQ % 2.62% 1.18% 5.84% 9.13% 11.03% 13.28% -
  Horiz. % 150.83% 146.98% 145.27% 137.25% 125.77% 113.28% 100.00%
EPS -0.76 -1.20 -1.01 -1.74 0.26 -0.78 -1.80 -43.69%
  QoQ % 36.67% -18.81% 41.95% -769.23% 133.33% 56.67% -
  Horiz. % 42.22% 66.67% 56.11% 96.67% -14.44% 43.33% 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 0.41 0.35 0.34 0.39 0.42 0.41 0.43 -3.12%
  QoQ % 17.14% 2.94% -12.82% -7.14% 2.44% -4.65% -
  Horiz. % 95.35% 81.40% 79.07% 90.70% 97.67% 95.35% 100.00%
P/EPS -18.41 -9.64 -11.23 -6.97 46.26 -13.51 -5.42 125.79%
  QoQ % -90.98% 14.16% -61.12% -115.07% 442.41% -149.26% -
  Horiz. % 339.67% 177.86% 207.20% 128.60% -853.51% 249.26% 100.00%
EY -5.43 -10.37 -8.91 -14.34 2.16 -7.40 -18.46 -55.74%
  QoQ % 47.64% -16.39% 37.87% -763.89% 129.19% 59.91% -
  Horiz. % 29.41% 56.18% 48.27% 77.68% -11.70% 40.09% 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 0.40 0.42 0.31 0.46 0.44 0.44 0.43 -4.70%
  QoQ % -4.76% 35.48% -32.61% 4.55% 0.00% 2.33% -
  Horiz. % 93.02% 97.67% 72.09% 106.98% 102.33% 102.33% 100.00%
P/EPS -17.96 -11.60 -10.21 -8.35 48.98 -14.62 -5.42 122.10%
  QoQ % -54.83% -13.61% -22.28% -117.05% 435.02% -169.74% -
  Horiz. % 331.37% 214.02% 188.38% 154.06% -903.69% 269.74% 100.00%
EY -5.57 -8.62 -9.80 -11.98 2.04 -6.84 -18.46 -54.98%
  QoQ % 35.38% 12.04% 18.20% -687.25% 129.82% 62.95% -
  Horiz. % 30.17% 46.70% 53.09% 64.90% -11.05% 37.05% 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.
 


 

170  353  507  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.185-0.035 
 SAPNRG 0.205-0.005 
 XOX 0.0550.00 
 PWRWELL 0.365-0.045 
 DSONIC 1.16+0.12 
 HSI-C7V 0.21-0.02 
 DGB 0.060.00 
 DSONIC-WA 0.49+0.105 
 HSI-H8W 0.17+0.02 
Partners & Brokers